Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No ___X____.
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
Summary
Registration data
General information |
2 |
Address |
4 |
Marketable securities |
5 |
Auditor |
6 |
Share registrer |
7 |
Investor Relations Officer or equivalent |
8 |
Shareholders’ Department |
9 |
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
1 - General information
1 - General information | ||
Company Name: | CPFL ENERGIA S.A. | |
Initial Company name: | 08/06/2002 | |
Type of participant: | Publicly quoted corporation | |
Previous | ||
company name: | Draft II Participações S.A | |
Date of Incorporation: | 03/20/1998 | |
CNPJ (Federal Tax ID): 02.429.144/0001-93 | ||
CVM CODE: | 1866-0 | |
Registration | ||
Date CVM: | 05/18/2000 | |
State of CVM | ||
Registration: | Active | |
Starting date | ||
of situation: | 05/18/2000 | |
Country: | Brasil | |
Country in which the | ||
marketable securities | ||
are held in custody: | Brasil | |
Foreign countries in | ||
which the marketable | ||
securities are accepted | ||
for trading | ||
Country | Date of admission | |
United States | 09/29/2004 | |
Sector of activity: | Holding ( Electric Energy) | |
Description of activity: | Holdings | |
Issuer s Category: | Category A | |
Registration Date | ||
on actual category: | 01/01/2010 | |
Issuer s Situation: | Operational | |
Starting date | ||
of situation: | 05/18/2000 | |
Type of share control: | Private Holding | |
Date of last change of | ||
share control: | 11/30/2009 | |
2
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
3
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
2 - ADDRESS
4
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
3 - MARKETABLE SECURITIES
Shares | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Bolsa | BM&FBOVESPA | 09/29/2004 | Novo Mercado 9/29/2004 | |||
Debentures | Trading | Listing | ||||
Trading mkt | Managing body | Start date | End | Segment | Start date | End |
Organized Market | CETIP | 05/18/2000 | Traditional | 05/19/2000 |
5
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
4 - AUDITOR INFORMATION
Is there an auditor? | Yes | ||
CVM CODE: | 385-9 | ||
Type of Auditor: | Brazilian | ||
INDEPENDENT ACCOUNTANT: | Deloitte Touche Tomatsu Auditores Independentes | ||
CNPJ: | 49.928.567/0001-11 | ||
Service Provision Period: | 03/12/2012 | ||
PARTNER IN CHARGE | Service Provision Period | CPF (INDIVIDUAL TAX ID) | |
Marcelo Magalhães Fernandes | 03/12/2012 | 110.931.498-17 |
6
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
5 – SHARE REGISTRER
Do you have service provider: | Yes |
Corporate Name: | Banco do Brasil |
CNPJ: | 00.000.000/0001-91 |
Service Provision Period: | 01/01/2011 |
Address: Rua Lélio Gama, 105 – 38º floor, Gecin, Centro, Rio de Janeiro, RJ, Brasil, ZIP CODE: 20031-080, Telephone (021) 38083551, FAX: (021) 38086088, e-mail: aescriturais@bb.com.br
7
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
6 – INVESTOR RELATIONS OFFICER
NAME: | Gustavo Estrella |
Director of Investor Relations | |
CPF/CNPJ: | 037.234.097-09 |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: gustavoestrella@cpfl.com.br. | |
Start date of activity: | 02/27/2013 |
End date of activity: |
8
Registration Form – 2013 – CPFL ENERGIA S.A. Version: 1
7 – SHAREHOLDERS’ DEPARTMENT
Contact | Eduardo Atsushi Takeiti |
Start date of activity: | 12/13/2011 |
End date of activity: |
Address: Rodovia Engenheiro Miguel Noel Nascentes Burnier, 1755, Km 2,5, Parque São Quirino, Campinas, SP, Brasil, CEP 13088-140, Telephone (019) 3756-6083, Fax (019) 3756-6089, e-mail: eduardot@cpfl.com.br
9
(Free Translation of the original in Portuguese)
STANDARD FINANCIAL STATEMENTS – DFP – Date: December 31, 2012 - CPFL Energia S. A
Table of Contents
Identification of Company | |
Capital Stock | 1 |
Cash dividend | 1 |
Parent Company Financial Statements | |
Balance Sheet Assets | 2 |
Balance Sheet Liabilities | 3 |
Income Statement | 4 |
Statement of Comprehensive Income | 5 |
Cash Flow Statements | 6 |
Statement of Changes in Shareholders´ Equity | |
01/01/2013 to 12/31/2013 | 7 |
01/01/2012 to 12/31/2012 | 8 |
01/01/2011 to 12/31/2011 | 9 |
Statements of Added Value | 10 |
Consolidated Financial Statements | |
Balance Sheet Assets | 11 |
Balance Sheet Liabilities | 12 |
Income Statement | 14 |
Statement of Comprehensive Income | 15 |
Cash Flow Statements | 16 |
Statement of Changes in Shareholders' Equity | |
01/01/2013 to 12/31/2013 | 17 |
01/01/2012 to 12/31/2012 | 18 |
01/01/2011 to 12/31/2011 | 19 |
Statements of Added Value | 20 |
Management report | 21 |
Notes to Financial Statements | 38 |
Reports | |
Independent Auditors' Report Unqualified | 139 |
Report of the Audit Committee | 142 |
Management Declaration on Financial Statements | 143 |
Management Declaration on Independent Auditors' Report | 144 |
Identification of Company / Capital Stock
Number of Shares (in units) |
Closing date 12/31/2012 |
Paid in Capital | |
Common |
962,274,260 |
Preferred |
0 |
Total |
962,274,260 |
Treasury Stock | |
Common |
0 |
Preferred |
0 |
Total |
0 |
Identification of Company/ Cash dividend
Event |
Approval |
Type |
Beginning of Payment |
Type of Share |
Class of share |
Amount per Share (Reais/share) |
AGM |
04/19/2013 |
Dividend |
04/30/2013 |
ON (Common shares) |
|
0.47377 |
RCA |
08/14/2013 |
Dividend |
10/01/2013 |
ON (Common shares) |
|
0.37728 |
RCA |
03/26/2014 |
Dividend |
|
ON (Common shares) |
|
0.59006 |
1
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS |
|
| ||
(in thousands of Brazilian reais – R$) |
|
|
| |
Code |
Description |
Current Year 12/31/2013 |
Previous Year 12/31/2012 |
Previous Year 12/31/2011 |
1 |
Total assets |
8,389,811 |
6,767,769 |
7,713,757 |
1.01 |
Current assets |
1,720,232 |
574,911 |
764,388 |
1.01.01 |
Cash and cash equivalents |
990,672 |
141,835 |
549,189 |
1.01.02 |
Financial Investments |
- |
3,939 |
45,668 |
1.01.02.02 |
Financial Investments at amortized cost |
- |
3,939 |
45,668 |
1.01.02.02.01 |
Held to maturity |
- |
3,939 |
45,668 |
1.01.06 |
Recoverable taxes |
29,874 |
25,311 |
40,783 |
1.01.06.01 |
Current recoverable taxes |
29,874 |
25,311 |
40,783 |
1.01.08 |
Other current assets |
699,686 |
403,826 |
128,748 |
1.01.08.03 |
Others |
699,686 |
403,826 |
128,748 |
1.01.08.03.01 |
Other credits |
1,984 |
1,813 |
2,833 |
1.01.08.03.02 |
Dividends and interest on shareholders’ equity |
697,702 |
401,473 |
125,913 |
1.01.08.03.03 |
Derivative |
- |
540 |
2 |
1.02 |
Noncurrent assets |
6,669,579 |
6,192,858 |
6,949,369 |
1.02.01 |
Noncurrent assets |
248,623 |
203,481 |
228,060 |
1.02.01.02 |
Financial Investments at amortized cost |
- |
- |
2,854 |
1.02.01.02.01 |
Held to maturity |
- |
- |
2,854 |
1.02.01.06 |
Deferred taxes |
165,798 |
177,411 |
193,874 |
1.02.01.06.02 |
Deferred taxes credits |
165,798 |
177,411 |
193,874 |
1.02.01.08 |
Related parties credits |
8,948 |
- |
2,610 |
1.02.01.08.02 |
Subsidiaries credits |
8,948 |
- |
2,610 |
1.02.01.09 |
Other noncurrent assets |
73,877 |
26,070 |
28,722 |
1.02.01.09.03 |
Escrow deposits |
91 |
12,579 |
11,744 |
1.02.01.09.05 |
Other credits |
14,389 |
13,365 |
16,978 |
1.02.01.09.06 |
Derivatives |
- |
71 |
- |
1.02.01.09.07 |
Advance for future capital increase |
59,397 |
55 |
- |
1.02.02 |
Investments |
6,419,924 |
5,988,616 |
6,720,879 |
1.02.02.01 |
Permanent equity interests |
6,419,924 |
5,988,616 |
6,720,879 |
1.02.02.01.02 |
Investments in subsidiares |
6,419,924 |
5,988,616 |
6,720,879 |
1.02.03 |
Property, plant and equipment |
1,000 |
687 |
312 |
1.02.04 |
Intangible assets |
32 |
74 |
118 |
1.02.04.01 |
Intangible assets |
32 |
74 |
118 |
1.02.04.01.01 |
Concession agreement |
32 |
74 |
118 |
2 |
PARENT COMPANY INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - LIABILITIES | ||||
(in thousands of Brazilian reais – R$) |
||||
Code |
Description |
Current Year 12/31/2013 |
Previous Year 12/31/2012 |
Previous Year 12/31/2011 |
2 |
Total liabilities |
8,389,811 |
6,767,769 |
7,713,757 |
2.01 |
Current liabilities |
46,245 |
195,160 |
200,257 |
2.01.01 |
Social and Labor Obligations |
10 |
29 |
7 |
2.01.01.02 |
Labor Obligations |
10 |
29 |
7 |
2.01.01.02.01 |
Estimated Labor Obligation |
10 |
29 |
7 |
2.01.02 |
Suppliers |
1,127 |
1,283 |
1,618 |
2.01.02.01 |
National Suppliers |
1,127 |
1,283 |
1,618 |
2.01.03 |
Tax Obligations |
359 |
453 |
196 |
2.01.03.01 |
Federal Tax Obligations |
359 |
449 |
157 |
2.01.03.01.01 |
Income tax and Social Contribution |
12 |
- |
- |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
47 |
47 |
48 |
2.01.03.01.04 |
Others Federal |
300 |
402 |
109 |
2.01.03.02 |
State Tax Obligations |
- |
4 |
4 |
2.01.03.02.01 |
ICMS (Tax on Revenue) |
- |
4 |
4 |
2.01.03.03 |
Municipal Tax Obligations |
- |
- |
35 |
2.01.03.03.01 |
Other Municipal |
- |
- |
35 |
2.01.04 |
Loans and financing |
12,438 |
157,082 |
166,403 |
2.01.04.02 |
Debentures |
12,438 |
157,082 |
166,403 |
2.01.04.02.01 |
Interest on debentures |
12,438 |
7,082 |
16,403 |
2.01.04.02.02 |
Debentures |
- |
150,000 |
150,000 |
2.01.05 |
Other Current liabilities |
32,311 |
36,313 |
32,033 |
2.01.05.02 |
Others |
32,311 |
36,313 |
32,033 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
15,407 |
16,856 |
15,575 |
2.01.05.02.05 |
Other payable |
16,904 |
19,457 |
16,458 |
2.02 |
Noncurrent liabilities |
1,319,667 |
191,882 |
340,378 |
2.02.01 |
Loans and financing |
1,287,912 |
150,000 |
300,000 |
2.02.01.02 |
Debentures |
1,287,912 |
150,000 |
300,000 |
2.02.02 |
Other Noncurrent liabilities |
31,495 |
29,358 |
28,665 |
2.02.02.02 |
Others |
31,495 |
29,358 |
28,665 |
2.02.02.02.03 |
Derivatives |
- |
- |
24 |
2.02.02.02.04 |
Other payable |
31,495 |
29,358 |
28,641 |
2.02.04 |
Provisons |
260 |
12,524 |
11,713 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
260 |
12,524 |
11,713 |
2.02.04.01.01 |
Tax Provisions |
- |
12,517 |
11,713 |
2.02.04.01.02 |
Labor and tax provisions |
97 |
- |
- |
2.02.04.01.04 |
Civil provisions |
163 |
7 |
- |
2.03 |
Shareholders’ equity |
7,023,899 |
6,380,727 |
7,173,122 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
287,630 |
228,322 |
229,956 |
2.03.04 |
Profit reserves |
1,545,178 |
1,339,286 |
1,253,655 |
2.03.04.01 |
Legal reserves |
603,352 |
556,481 |
495,185 |
2.03.04.02 |
Statutory reserves |
265,037 |
- |
- |
2.03.04.08 |
Additional Proposed dividend |
567,802 |
455,906 |
758,470 |
2.03.04.10 |
Reserve of retained earnings for investment |
108,987 |
326,899 |
- |
2.03.05 |
Retained earnings |
- |
56,293 |
333,082 |
2.03.08 |
Other Comprehensive Income |
397,667 |
(36,598) |
563,005 |
2.03.08.01 |
Accumulated Comprehensive Income |
397,667 |
(36,598) |
563,005 |
3 |
PARENT COMPANY FINANCIAL STATEMENTS - INCOME STATEMENT | ||||
(in thousands of Brazilian reais – R$) |
|
| ||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
01/01/2013 to 12/31/2013 |
01/01/2012 to 12/31/2012 |
01/01/2011 to 12/31/2011 | ||
3.01 |
Net revenues |
1,649 |
1,452 |
- |
3.03 |
Operating income |
1,649 |
1,452 |
- |
3.04 |
Operating income (expense) |
1,000,153 |
1,251,829 |
- |
3.04.02 |
General and administrative |
(22,626) |
(29,549) |
- |
3.04.05 |
Other |
- |
(36) |
- |
3.04.06 |
Equity income |
1,022,779 |
1,281,414 |
- |
3.05 |
Income before financial income and taxes |
1,001,802 |
1,253,281 |
- |
3.06 |
Financial income / expense |
(26,860) |
(22,084) |
- |
3.06.01 |
Financial income |
57,637 |
15,301 |
- |
3.06.02 |
Financial expense |
(84,497) |
(37,385) |
- |
3.07 |
Income before taxes |
974,942 |
1,231,197 |
- |
3.08 |
Income tax and social contribution |
(37,523) |
(54,945) |
- |
3.08.01 |
Current |
(25,910) |
(38,483) |
- |
3.08.02 |
Deferred |
(11,613) |
(16,462) |
- |
3.09 |
Net income from continuing operations |
937,419 |
1,176,252 |
- |
3.11 |
Net income |
937,419 |
1,176,252 |
- |
3.99.01.01 |
ON |
0.97 |
1.22 |
- |
3.99.02.01 |
ON |
0.95 |
1.20 |
- |
4 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME | ||||
(in thousands of Brazilian reais – R$) |
| |||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
01/01/2013 to 12/31/2013 |
01/01/2012 to 12/31/2012 |
01/01/2011 to 12/31/2011 | ||
4.01 |
Net income of the year |
937,419 |
1,176,252 |
- |
4.02 |
Other Comprehensive Income |
460,226 |
(572,225) |
- |
4.02.01 |
Equity on comprehensive income of the year of subsidiaries |
460,226 |
(572,225) |
- |
4.03 |
Comprehensive income of the year |
1,397,645 |
604,027 |
- |
5 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD | ||||
(in thousands of Brazilian reais – R$) |
|
|
| |
Code |
Description |
current year |
Previous Year |
Previous Year |
6.01 |
Net cash from operating activities |
741,536 |
1,151,182 |
- |
6.01.01 |
Cash generated (used) from operations |
33,695 |
(20,117) |
- |
6.01.01.01 |
Net income, including income tax and social contribution |
974,942 |
1,231,197 |
- |
6.01.01.02 |
Depreciation and amortization |
76 |
65 |
- |
6.01.01.03 |
Reserve for contingencies |
267 |
7 |
- |
6.01.01.04 |
Interest and monetary and exchange restatement |
81,189 |
30,028 |
- |
6.01.01.06 |
Equity in subsidiaries |
(1,022,779) |
(1,281,414) |
- |
6.01.02 |
Variation on assets and liabilities |
707,841 |
1,171,299 |
- |
6.01.02.01 |
Dividend and interest on shareholders’ equity received |
792,146 |
1,199,996 |
- |
6.01.02.02 |
Recoverable taxes |
21,797 |
47,539 |
- |
6.01.02.03 |
Escrow deposits |
12,935 |
(28) |
- |
6.01.02.05 |
Other operating assets |
(1,196) |
4,747 |
- |
6.01.02.06 |
Suppliers |
(156) |
(336) |
- |
6.01.02.07 |
Income tax and social contribution paid |
(27,551) |
(39,976) |
- |
6.01.02.08 |
Other taxes and social contributions |
(147) |
699 |
- |
6.01.02.09 |
Interest on debts (paid) |
(76,561) |
(45,080) |
- |
6.01.02.10 |
Other operating liabilities |
(435) |
3,738 |
- |
6.01.02.11 |
Reserve for tax, civil and labor risks paid |
(12,991) |
- |
- |
6.02 |
Net cash in investing activities |
(64,830) |
(15,202) |
- |
6.02.02 |
Acquisition of property, plant and equipment |
(345) |
(508) |
- |
6.02.03 |
Financial investments |
4,710 |
49,263 |
- |
6.02.06 |
Advance for future capital increase |
(59,342) |
(55) |
- |
6.02.07 |
Intercompany loans with subsidiaries and associated companies |
(8,290) |
2,799 |
- |
6.02.08 |
Capital increase in investments |
(1,563) |
(66,701) |
- |
6.03 |
Net cash in financing activities |
172,131 |
(1,543,334) |
- |
6.03.01 |
Payments of Loans, financing and debentures , net of derivatives |
(299,535) |
(149,827) |
- |
6.03.02 |
Payments of dividend and interest on shareholders’ equity |
(815,514) |
(1,393,507) |
- |
6.03.04 |
Loans, financing and debentures obtained |
1,287,180 |
- |
- |
6.05 |
Increase (decrease) in cash and cash equivalents |
848,837 |
(407,354) |
- |
6.05.01 |
Cash and cash equivalents at beginning of period |
141,835 |
549,189 |
- |
6.05.02 |
Cash and cash equivalents at end of period |
990,672 |
141,835 |
- |
6 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2013 TO DECEMBER 31, 2013 | |||||||
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
228,322 |
1,339,286 |
- |
535,626 |
6,896,658 |
5.02 |
Prior year profit or loss |
- |
- |
- |
56,293 |
(572,222) |
(515,929) |
5.03 |
Adjusted balance |
4,793,424 |
228,322 |
1,339,286 |
56,293 |
(36,596) |
6,380,729 |
5.04 |
Capital transactions within shareholders |
- |
59,308 |
111,896 |
(925,679) |
- |
(754,475) |
5.04.06 |
Dividend |
- |
- |
567,802 |
(567,802) |
- |
- |
5.04.08 |
Prescribed dividend |
- |
- |
- |
5,172 |
- |
5,172 |
5.04.09 |
Interim Dividend |
- |
- |
- |
(363,049) |
- |
(363,049) |
5.04.10 |
Dividend approved |
- |
- |
(455,906) |
- |
- |
(455,906) |
5.04.11 |
IPO CPFL Renováveis |
- |
59,308 |
- |
- |
- |
59,308 |
5.05 |
Total comprehensive income |
- |
- |
- |
937,419 |
460,226 |
1,397,645 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
937,419 |
- |
937,419 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
460,226 |
460,226 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
93,995 |
(68,033) |
(25,962) |
- |
5.06.01 |
Formation of reserve |
- |
- |
46,871 |
(46,871) |
- |
- |
5.06.04 |
Formation of statutory reserve in the period |
- |
- |
(61,863) |
61,863 |
- |
- |
5.06.05 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
25,962 |
(25,962) |
- |
5.06.07 |
Earnings retained for investment |
- |
- |
108,987 |
(108,987) |
- |
- |
5.07 |
Final balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,668 |
7,023,899 |
7 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 01, 2012 TO DECEMBER 31, 2012 | |||||||
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
105,965 |
- |
105,965 |
5.03 |
Adjusted balance |
4,793,424 |
229,956 |
1,253,655 |
333,083 |
563,005 |
7,173,123 |
5.04 |
Capital transactions within shareholders |
- |
(1,634) |
(302,564) |
(1,092,225) |
- |
(1,396,423) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
3,921 |
- |
3,921 |
5.04.09 |
Dividend proposed |
- |
- |
455,906 |
(455,906) |
- |
- |
5.04.10 |
Interim Dividend |
- |
- |
- |
(640,240) |
- |
(640,240) |
5.04.11 |
Dividend approved |
- |
- |
(758,470) |
- |
- |
(758,470) |
5.04.12 |
Business combinations CPFL Renováveis |
- |
(1,634) |
- |
- |
- |
(1,634) |
5.05 |
Total comprehensive income |
- |
- |
- |
1,176,252 |
(572,225) |
604,027 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
1,176,252 |
- |
1,176,252 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
(572,225) |
(572,225) |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
388,195 |
(360,817) |
(27,378) |
- |
5.06.01 |
Formation of reserve |
- |
- |
61,296 |
(61,296) |
- |
- |
5.06.04 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
27,378 |
(27,378) |
- |
5.06.05 |
Reserve of retained earnings for investment |
- |
- |
326,899 |
(326,899) |
- |
- |
5.07 |
Final balance |
4,793,424 |
228,322 |
1,339,286 |
56,293 |
(36,598) |
6,380,727 |
8 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2011 TO DECEMBER 31, 2011 | |||||||
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
5.01 |
Opening balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
185,715 |
(185,715) |
- |
5.03 |
Adjusted balance |
4,793,424 |
16 |
904,705 |
371,546 |
424,017 |
6,493,708 |
5.04 |
Capital transactions within shareholders |
- |
229,940 |
272,430 |
(1,480,290) |
(20,922) |
(998,842) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
4,967 |
- |
4,967 |
5.04.09 |
Dividend proposed |
- |
- |
758,470 |
(758,470) |
- |
- |
5.04.10 |
Interim Dividend |
- |
- |
- |
(747,709) |
- |
(747,709) |
5.04.11 |
Dividend approved |
- |
- |
(486,040) |
- |
- |
(486,040) |
5.04.12 |
Business combinations CPFL Renováveis |
- |
229,940 |
- |
20,922 |
(20,922) |
229,940 |
5.05 |
Total comprehensive income |
- |
- |
- |
1,492,541 |
185,715 |
1,678,256 |
5.05.01 |
Net income / Loss for the period |
- |
- |
- |
1,492,541 |
- |
1,492,541 |
5.05.02 |
Other comprehensive income |
- |
- |
- |
- |
185,715 |
185,715 |
5.06 |
Internal changes in Shareholders' equity |
- |
- |
76,520 |
(50,715) |
(25,805) |
- |
5.06.01 |
Formation of statutory reserve |
- |
- |
76,520 |
(76,520) |
- |
- |
5.06.04 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
25,805 |
(25,805) |
- |
5.07 |
Final balance |
4,793,424 |
229,956 |
1,253,655 |
333,082 |
563,005 |
7,173,122 |
9 |
PARENT COMPANY FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE |
| |||
(in thousands of Brazilian reais – R$) |
|
| ||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
7.01 |
Revenues |
2,162 |
2,108 |
- |
7.01.01 |
Sales of goods, products and services |
1,817 |
1,600 |
- |
7.01.03 |
Revenues related to the construction of own assets |
345 |
508 |
- |
7.02 |
Inputs |
(8,881) |
(12,700) |
- |
7.02.02 |
Material-Energy-Outsourced services-Other |
(5,690) |
(7,326) |
- |
7.02.04 |
Other |
(3,191) |
(5,374) |
- |
7.03 |
Gross added value |
(6,719) |
(10,592) |
- |
7.04 |
Retentions |
(75) |
(65) |
- |
7.04.01 |
Depreciation and amortization |
(75) |
(65) |
- |
7.04.02 |
Other |
- |
- |
- |
7.04.02.01 |
Intangible concession asset - amortization |
- |
- |
- |
7.05 |
Net added value generated |
(6,794) |
(10,657) |
- |
7.06 |
Added value received in transfer |
1,095,519 |
1,315,809 |
- |
7.06.01 |
Equity in subsidiaries |
1,022,779 |
1,281,414 |
- |
7.06.02 |
Financial income |
72,740 |
34,395 |
- |
7.07 |
Added Value to be Distributed |
1,088,725 |
1,305,152 |
- |
7.08 |
Distribution of Added Value |
1,088,725 |
1,305,152 |
- |
7.08.01 |
Personnel |
11,362 |
14,713 |
- |
7.08.01.01 |
Direct Remuneration |
8,209 |
6,218 |
- |
7.08.01.02 |
Benefits |
2,248 |
8,005 |
- |
7.08.01.03 |
Government severance indemnity fund for employees-F.G.T.S. |
905 |
490 |
- |
7.08.02 |
Taxes, Fees and Contributions |
55,343 |
76,986 |
- |
7.08.02.01 |
Federal |
55,322 |
76,982 |
- |
7.08.02.02 |
State |
21 |
4 |
- |
7.08.03 |
Remuneration on third parties’ capital |
84,601 |
37,202 |
- |
7.08.03.01 |
Interest |
84,475 |
37,081 |
- |
7.08.03.02 |
Rental |
126 |
121 |
- |
7.08.04 |
Remuneration on own capital |
937,419 |
1,176,251 |
- |
7.08.04.02 |
Dividend |
843,424 |
1,089,948 |
- |
7.08.04.03 |
Retained profit / loss for the period |
93,995 |
86,303 |
- |
10 |
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET - ASSETS | ||||
(in thousands of Brazilian reais – R$) |
|
|
| |
|
|
|
|
|
Code |
Description |
Current Quarter 12/31/2013 |
Previous Year 12/31/2012 |
Previous Year 12/31/2011 |
1 |
Total assets |
31,042,796 |
28,924,279 |
25,169,278 |
1.01 |
Current assets |
7,264,323 |
5,544,938 |
5,323,541 |
1.01.01 |
Cash and cash equivalents |
4,206,422 |
2,435,034 |
2,663,425 |
1.01.02 |
Financial Investments |
24,806 |
6,100 |
47,521 |
1.01.02.02 |
Financial Investments at amortized cost |
24,806 |
6,100 |
47,521 |
1.01.02.02.01 |
Held to maturity |
24,806 |
6,100 |
47,521 |
1.01.03 |
Accounts receivable |
2,007,789 |
2,205,024 |
1,860,733 |
1.01.03.01 |
Consumers |
2,007,789 |
2,205,024 |
1,860,733 |
1.01.04 |
Materials and suppliers |
21,625 |
36,826 |
40,852 |
1.01.06 |
Recoverable taxes |
262,433 |
250,987 |
270,090 |
1.01.06.01 |
Current Recoverable taxes |
262,433 |
250,987 |
270,090 |
1.01.08 |
Other current assets |
741,248 |
610,967 |
440,920 |
1.01.08.03 |
Other |
741,248 |
610,967 |
440,920 |
1.01.08.03.01 |
Other credits |
673,383 |
510,880 |
404,784 |
1.01.08.03.02 |
Derivatives |
1,842 |
870 |
3,734 |
1.01.08.03.03 |
Leases |
10,758 |
9,740 |
4,581 |
1.01.08.03.04 |
Dividends and interest on shareholders’ equity |
55,265 |
55,033 |
27,821 |
1.01.08.03.05 |
Financial asset of concession |
- |
34,444 |
- |
1.02 |
Noncurrent assets |
23,778,473 |
23,379,341 |
19,845,737 |
1.02.01 |
Noncurrent assets |
6,280,045 |
6,072,843 |
4,632,016 |
1.02.01.02 |
Financial Investments at amortized cost |
- |
- |
74,910 |
1.02.01.02.01 |
Held to maturity |
- |
- |
74,910 |
1.02.01.03 |
Accounts receivable |
153,854 |
161,658 |
182,300 |
1.02.01.03.01 |
Consumers |
153,854 |
161,658 |
182,300 |
1.02.01.06 |
Deferred taxes |
1,168,706 |
1,257,787 |
1,126,581 |
1.02.01.06.02 |
Deferred taxes credits |
1,168,706 |
1,257,787 |
1,126,581 |
1.02.01.08 |
Related parties |
86,655 |
- |
- |
1.02.01.08.03 |
Credits with related parties |
86,655 |
- |
- |
1.02.01.09 |
Other noncurrent assets |
4,870,830 |
4,653,398 |
3,248,225 |
1.02.01.09.03 |
Derivatives |
316,648 |
486,438 |
215,642 |
1.02.01.09.04 |
Escrow deposits |
1,143,179 |
1,125,339 |
1,082,617 |
1.02.01.09.05 |
Recoverable taxes |
173,362 |
206,653 |
198,601 |
1.02.01.09.06 |
Leases |
37,817 |
31,703 |
24,521 |
1.02.01.09.07 |
Financial asset of concession |
2,787,073 |
2,342,796 |
1,376,664 |
1.02.01.09.09 |
Investments at cost |
116,654 |
116,654 |
116,654 |
1.02.01.09.10 |
Other credits |
296,097 |
343,815 |
233,526 |
1.02.02 |
Investments |
1,032,681 |
1,022,126 |
1,006,324 |
1.02.02.01 |
Permanent equity interests |
1,032,681 |
1,022,126 |
1,006,324 |
1.02.02.01.04 |
Other permanent equity interests |
1,032,681 |
1,022,126 |
1,006,324 |
1.02.03 |
Property, plant and equipment |
7,717,419 |
7,104,060 |
5,672,724 |
1.02.03.01 |
Fixed assets - in service |
6,748,593 |
6,469,688 |
4,679,770 |
1.02.03.03 |
Fixed assets - in progress |
968,826 |
634,372 |
992,954 |
1.02.04 |
Intangible assets |
8,748,328 |
9,180,312 |
8,534,673 |
1.02.04.01 |
Intangible assets |
8,748,328 |
9,180,312 |
8,534,673 |
11 |
CONSOLIDATED INTERIM FINANCIAL STATEMENTS - BALANCE SHEET -LIABILITIES |
|
| ||
(in thousands of Brazilian reais – R$) |
|
|
| |
|
|
|
|
|
Code |
Description |
Current Quarter 12/31/2013 |
Previous Year 12/31/2012 |
Previous Year 12/31/2011 |
2 |
Total liabilities |
31,042,796 |
28,924,279 |
25,169,278 |
2.01 |
Current liabilities |
4,905,531 |
4,969,447 |
4,314,692 |
2.01.01 |
Social and Labor Obligations |
67,633 |
71,725 |
70,035 |
2.01.01.02 |
Labor Obligations |
67,633 |
71,725 |
70,035 |
2.01.01.02.01 |
Estimated Labor Obligation |
67,633 |
71,725 |
70,035 |
2.01.02 |
Suppliers |
1,884,693 |
1,689,137 |
1,284,317 |
2.01.02.01 |
National Suppliers |
1,884,693 |
1,689,137 |
1,284,317 |
2.01.03 |
Tax Obligations |
318,063 |
430,472 |
465,093 |
2.01.03.01 |
Federal Tax Obligations |
196,884 |
255,154 |
163,354 |
2.01.03.01.01 |
Income tax and Social Contribution |
92,431 |
135,700 |
76,676 |
2.01.03.01.02 |
PIS (Tax on Revenue) |
14,256 |
13,438 |
11,852 |
2.01.03.01.03 |
COFINS (Tax on Revenue) |
64,778 |
75,992 |
56,689 |
2.01.03.01.04 |
Others Federal |
25,419 |
30,024 |
18,137 |
2.01.03.02 |
State Tax Obligations |
117,905 |
171,066 |
299,098 |
2.01.03.02.01 |
ICMS (Tax on Revenue) |
117,895 |
171,066 |
299,098 |
2.01.03.02.02 |
Others State |
10 |
- |
- |
2.01.03.03 |
Municipal Tax Obligations |
3,274 |
4,252 |
2,641 |
2.01.03.03.01 |
Others Municipal |
3,274 |
4,252 |
2,641 |
2.01.04 |
Loans and financing |
1,837,462 |
1,962,301 |
1,495,677 |
2.01.04.01 |
Loans and financing |
1,640,456 |
1,557,327 |
900,265 |
2.01.04.01.01 |
Brazilian currency |
1,582,742 |
1,532,245 |
878,017 |
2.01.04.01.02 |
Foreign Currency |
57,714 |
25,082 |
22,248 |
2.01.04.02 |
Debentures |
197,006 |
404,974 |
595,412 |
2.01.04.02.01 |
Debentures |
34,872 |
310,149 |
79,057 |
2.01.04.02.02 |
Interest on debentures |
162,134 |
94,825 |
516,355 |
2.01.05 |
Other liabilities |
797,680 |
815,812 |
999,570 |
2.01.05.02 |
Others |
797,680 |
815,812 |
999,570 |
2.01.05.02.01 |
Dividends and interest on shareholders´ equity |
21,224 |
26,542 |
24,525 |
2.01.05.02.04 |
Derivatives |
- |
109 |
- |
2.01.05.02.05 |
Post-employment benefit obligation |
76,810 |
51,675 |
40,170 |
2.01.05.02.06 |
Regulatory charges |
32,379 |
110,776 |
139,916 |
2.01.05.02.07 |
Public utility |
3,738 |
3,443 |
3,111 |
2.01.05.02.08 |
Other payable |
663,529 |
623,267 |
791,848 |
2.02 |
Noncurrent liabilities |
17,338,547 |
16,063,703 |
12,196,111 |
2.02.01 |
Loans and financing |
15,183,936 |
13,510,730 |
10,317,296 |
2.02.01.01 |
Loans and financing |
7,589,540 |
7,720,467 |
5,899,522 |
2.02.01.01.01 |
Brazilian currency |
5,638,800 |
5,310,259 |
4,171,195 |
2.02.01.01.02 |
Foreign Currency |
1,950,740 |
2,410,208 |
1,728,327 |
2.02.01.02 |
Debentures |
7,594,396 |
5,790,263 |
4,417,774 |
2.02.01.02.01 |
Debentures |
7,562,219 |
5,790,263 |
4,417,774 |
2.02.01.02.02 |
Interest on debentures |
32,177 |
- |
- |
2.02.02 |
Other payable |
569,469 |
1,048,146 |
537,483 |
2.02.02.02 |
Other |
569,469 |
1,048,146 |
537,483 |
2.02.02.02.03 |
Derivatives |
2,950 |
336 |
24 |
2.02.02.02.04 |
Post-employment benefit obligation |
350,640 |
831,184 |
305,773 |
2.02.02.02.05 |
Taxes and Contributions |
32,555 |
- |
165 |
2.02.02.02.06 |
Public utility |
79,438 |
76,371 |
72,360 |
2.02.02.02.07 |
Other payable |
103,886 |
135,788 |
159,161 |
2.02.02.02.08 |
Suppliers |
- |
4,467 |
- |
2.02.03 |
Deferred taxes |
1,117,146 |
1,155,733 |
1,038,101 |
2.02.03.01 |
Deferred Income tax and Social Contribution |
1,117,146 |
1,155,733 |
1,038,101 |
2.02.04 |
Provisions |
467,996 |
349,094 |
303,231 |
2.02.04.01 |
Civil, Labor, Social and Tax Provisions |
467,996 |
349,094 |
303,231 |
2.02.04.01.01 |
Tax Provisions |
174,568 |
226,855 |
214,027 |
2.02.04.01.02 |
Labor and tax provisions |
119,707 |
68,205 |
43,766 |
2.02.04.01.04 |
Civil provisions |
149,735 |
26,972 |
28,411 |
2.02.04.01.05 |
Others |
23,986 |
27,062 |
17,027 |
12 |
2.03 |
Shareholders´ equity - consolidated |
8,798,718 |
7,891,129 |
8,658,475 |
2.03.01 |
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
2.03.02 |
Capital reserves |
287,630 |
228,322 |
229,956 |
2.03.04 |
Profit reserves |
1,545,177 |
1,339,286 |
1,253,655 |
2.03.04.01 |
Legal reserves |
603,352 |
556,481 |
495,185 |
2.03.04.02 |
Statutory reserve |
265,037 |
- |
- |
2.03.04.08 |
Additional Proposed dividend |
567,801 |
455,906 |
758,470 |
2.03.04.10 |
Reserve of retained earnings for investment |
108,987 |
326,899 |
- |
2.03.05 |
Retained earnings |
- |
56,293 |
333,082 |
2.03.08 |
Other comprehensive income |
397,668 |
(36,597) |
563,006 |
2.03.09 |
Noncontrolling interest |
1,774,819 |
1,510,401 |
1,485,352 |
13 |
CONSOLIDATED FINANCIAL STATEMENTS - INCOME STATEMENT |
||||
(in thousands of Brazilian reais – R$) |
||||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
3.01 |
Net revenues |
14,633,856 |
14,890,875 |
- |
3.02 |
Cost of electric energy services |
(10,673,721) |
(10,986,376) |
- |
3.02.01 |
Cost of electric energy |
(8,196,687) |
(8,252,995) |
- |
3.02.02 |
Operating cost |
(1,467,516) |
(1,377,706) |
- |
3.02.03 |
Services rendered to third parties |
(1,009,518) |
(1,355,675) |
- |
3.03 |
Operating income |
3,960,135 |
3,904,499 |
- |
3.04 |
Operating income (expense) |
(1,469,492) |
(1,448,728) |
- |
3.04.01 |
Sales expenses |
(376,597) |
(468,146) |
- |
3.04.02 |
General and administrative |
(928,614) |
(724,364) |
- |
3.04.05 |
Others |
(285,149) |
(376,898) |
- |
3.04.06 |
Equity income |
120,868 |
120,680 |
- |
3.05 |
Income before financial income and taxes |
2,490,643 |
2,455,771 |
- |
3.06 |
Financial income / expense |
(971,443) |
(577,773) |
- |
3.06.01 |
Financial income |
699,208 |
706,963 |
- |
3.06.02 |
Financial expense |
(1,670,651) |
(1,284,736) |
- |
3.07 |
Income before taxes |
1,519,200 |
1,877,998 |
- |
3.08 |
Income tax and social contribution |
(570,164) |
(670,936) |
- |
3.08.01 |
Current |
(521,981) |
(839,127) |
- |
3.08.02 |
Deferred |
(48,183) |
168,191 |
- |
3.09 |
Net income from continuing operations |
949,036 |
1,207,062 |
- |
3.11 |
Net income |
949,036 |
1,207,062 |
- |
3.11.01 |
Net income attributable to controlling shareholders |
937,419 |
1,176,252 |
- |
3.11.02 |
Net income attributable to noncontrolling shareholders |
11,617 |
30,810 |
- |
14 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF COMPREHENSIVE INCOME |
| |||
(in thousands of Brazilian reais – R$) |
| |||
Code |
Description |
Current Year |
Previous Year |
Previous Year |
4.01 |
Net income of the year |
949,036 |
1,207,062 |
- |
4.02 |
Other Comprehensive Income |
460,226 |
(572,225) |
- |
4.02.03 |
Actuarial gain |
460,226 |
(572,225) |
- |
4.03 |
Comprehensive income of the year |
1,409,262 |
634,837 |
- |
4.03.01 |
Comprehensive income attributtable to controlling shareholders |
1,397,645 |
604,027 |
- |
4.03.02 |
Comprehensive income attributable to non controlling shareholders |
11,617 |
30,810 |
- |
15 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF CASH FLOW – INDIRECT METHOD | ||||
(in thousands of Brazilian reais – R$) |
||||
Code |
Description |
YTD Current Year |
YTD previous year |
YTD previous year |
6.01 |
Net cash from operating activities |
2,517,546 |
1,989,301 |
- |
6.01.01 |
Cash generated from operations |
4,226,977 |
3,945,148 |
- |
6.01.01.01 |
Net income, including income tax and social contribution |
1,519,200 |
1,877,998 |
- |
6.01.01.02 |
Depreciation and amortization |
1,055,230 |
978,926 |
- |
6.01.01.03 |
Reserve for tax, civil and labor risks |
316,787 |
94,926 |
- |
6.01.01.04 |
Interest and monetary and exchange restatement |
1,294,281 |
904,340 |
- |
6.01.01.05 |
Expense on pension plan |
61,665 |
33,332 |
- |
6.01.01.06 |
Losses on disposal of noncurrent assets |
7,248 |
54,579 |
- |
6.01.01.07 |
Deferred taxes - PIS and COFINS |
28,328 |
(64,005) |
- |
6.01.01.08 |
Other |
(5,218) |
21,921 |
- |
6.01.01.09 |
Provision for doubtful accounts |
70,324 |
163,811 |
- |
6.01.01.10 |
Equity in subsidiaries and joint ventures |
(120,868) |
(120,680) |
- |
6.01.02 |
Variation on assets and liabilities |
(1,709,431) |
(1,955,847) |
- |
6.01.02.01 |
Consumers, Concessionaires and Licensees |
129,731 |
(435,899) |
- |
6.01.02.02 |
Recoverable Taxes |
42,176 |
51,772 |
- |
6.01.02.03 |
Leases |
1,648 |
(3,969) |
- |
6.01.02.04 |
Escrow deposits |
101,310 |
8,505 |
- |
6.01.02.05 |
Other operating assets |
(30,725) |
(41,289) |
- |
6.01.02.06 |
Suppliers |
191,089 |
388,975 |
- |
6.01.02.07 |
Taxes and social contributions paid |
(559,879) |
(768,578) |
- |
6.01.02.08 |
Other taxes and social contributions |
(130,405) |
(149,121) |
- |
6.01.02.09 |
Employee Pension Plans |
(85,546) |
(79,450) |
- |
6.01.02.10 |
Interest paid on debt |
(1,093,465) |
(866,025) |
- |
6.01.02.11 |
Regulator charges |
(78,397) |
(27,600) |
- |
6.01.02.12 |
Other operating liabilities |
10,820 |
(23,842) |
- |
6.01.02.13 |
Reserve for tax, civil and labor risks paid |
(184,070) |
(64,084) |
- |
6.01.02.14 |
Dividend and interest on equity received |
112,607 |
79,730 |
- |
6.01.02.15 |
Resources provided by the Energy Development Account - CDE |
(145,571) |
(24,972) |
- |
6.01.02.16 |
Advance Eletrobrás - Resources provided by the CDE |
9,246 |
- |
- |
6.02 |
Net cash in investing activities |
(1,694,539) |
(3,360,570) |
- |
6.02.02 |
Acquisition of property, plant and equipment |
(882,588) |
(1,027,109) |
- |
6.02.03 |
Marketable Securities, Deposits and Escrow Deposits |
41,392 |
(13,943) |
- |
6.02.05 |
Acquisition of intangible assets |
(852,248) |
(1,432,902) |
- |
6.02.06 |
Leases |
(584) |
(6,581) |
- |
6.02.07 |
Sale of noncurrent assets |
80,945 |
- |
- |
6.02.08 |
Acquisition of subsidiaries net of cash acquired |
- |
(706,186) |
- |
6.02.09 |
Increase Cash for Business Combinations |
- |
- |
- |
6.02.10 |
Other |
- |
(1,373) |
- |
6.02.11 |
Payment of acquisition payables |
- |
(172,476) |
- |
6.02.12 |
Intercompany loans with subsidiaries and associated companies |
(81,456) |
- |
- |
6.03 |
Net cash in financing activities |
948,381 |
1,142,878 |
- |
6.03.01 |
Loans, financing and debentures obtained |
5,958,322 |
4,286,812 |
- |
6.03.02 |
Payments of Loans, financing and debentures , net of derivatives |
(4,499,451) |
(1,737,088) |
- |
6.03.03 |
Dividend and interest on shareholders’ equity paid |
(838,990) |
(1,406,846) |
- |
6.03.07 |
IPO of subsidary |
328,500 |
- |
- |
6.05 |
Increase (decrease) in cash and cash equivalents |
1,771,388 |
(228,391) |
- |
6.05.01 |
Cash and cash equivalents at beginning of period |
2,435,034 |
2,663,425 |
- |
6.05.02 |
Cash and cash equivalents at end of period |
4,206,422 |
2,435,034 |
- |
16 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2013 TO DECEMBER 31, 2013 | |||||||||
|
|
|
|
|
|
|
|
|
|
Code |
Description |
Capital |
Capital Reserves, options and treasury shares |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders’ Equity Total |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
228,322 |
1,339,286 |
- |
535,626 |
6,896,658 |
1,510,401 |
8,407,059 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
56,293 |
(572,224) |
(515,931) |
- |
(515,931) |
5.03 |
Adjusted opening balance |
4,793,424 |
228,322 |
1,339,286 |
56,293 |
(36,598) |
6,380,727 |
1,510,401 |
7,891,128 |
5.04 |
Capital transactions within shareholders |
- |
59,308 |
111,896 |
(925,679) |
- |
(754,475) |
252,868 |
(501,607) |
5.04.06 |
Dividend |
- |
- |
567,802 |
(567,802) |
- |
- |
- |
- |
5.04.08 |
Prescribed dividend |
- |
- |
- |
5,172 |
- |
5,172 |
- |
5,172 |
5.04.09 |
Interim Dividend |
- |
- |
- |
(363,049) |
- |
(363,049) |
(2,301) |
(365,350) |
5.04.10 |
Dividend approved |
- |
- |
(455,906) |
- |
- |
(455,906) |
(17,589) |
(473,495) |
5.04.11 |
IPO CPFL Renováveis |
- |
59,308 |
- |
- |
- |
59,308 |
269,192 |
328,500 |
5.04.12 |
Capital increase noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
3,566 |
3,566 |
5.05 |
Total comprehensive income |
- |
- |
- |
937,419 |
460,226 |
1,397,645 |
11,617 |
1,409,262 |
5.05.01 |
Net income |
- |
- |
- |
937,419 |
- |
937,419 |
11,617 |
949,036 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
460,226 |
460,226 |
- |
460,226 |
5.06 |
Internal changes of shareholders equity |
- |
- |
93,995 |
(68,033) |
(25,962) |
- |
(65) |
(65) |
5.06.01 |
Formation of reserve |
- |
- |
46,871 |
(46,871) |
- |
- |
- |
- |
5.06.04 |
Formation of statutory reserve in the period |
- |
- |
(61,863) |
61,863 |
- |
- |
- |
- |
5.06.06 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
25,962 |
(25,962) |
- |
- |
- |
5.06.07 |
Other transactions within noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
(65) |
(65) |
5.06.08 |
Earnings retained for investment |
- |
- |
108,987 |
(108,987) |
- |
- |
- |
- |
5.07 |
Ending balance |
4,793,424 |
287,630 |
1,545,177 |
- |
397,666 |
7,023,897 |
1,774,821 |
8,798,718 |
17 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2012 TO DECEMBER 31, 2012 | |||||||||
Code |
Description |
Capital |
Capital |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders´ equity |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
229,956 |
1,253,655 |
227,118 |
563,005 |
7,067,158 |
1,485,352 |
8,552,510 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
105,965 |
- |
105,965 |
- |
105,965 |
5.03 |
Adjusted opening balance |
4,793,424 |
229,956 |
1,253,655 |
333,083 |
563,005 |
7,173,123 |
1,485,352 |
8,658,475 |
5.04 |
Capital transactions within shareholders |
- |
(1,634) |
(302,564) |
(1,092,225) |
- |
(1,396,423) |
(5,427) |
(1,401,850) |
5.04.08 |
Prescribed dividend |
- |
- |
- |
3,921 |
- |
3,921 |
- |
3,921 |
5.04.09 |
Dividend proposed |
- |
- |
455,906 |
(455,906) |
- |
- |
(5,875) |
(5,875) |
5.04.10 |
Interim Dividend |
- |
- |
- |
(640,240) |
- |
(640,240) |
- |
(640,240) |
5.04.11 |
Dividend approved |
- |
- |
(758,470) |
- |
- |
(758,470) |
(8,201) |
(766,671) |
5.04.12 |
Capital increase noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
3,563 |
3,563 |
5.04.13 |
Business combinations CPFL Renováveis |
- |
(1,634) |
- |
- |
- |
(1,634) |
5,086 |
3,452 |
5.05 |
Total comprehensive income |
- |
- |
- |
1,176,252 |
(572,225) |
604,027 |
30,810 |
634,837 |
5.05.01 |
Net income |
- |
- |
- |
1,176,252 |
- |
1,176,252 |
30,810 |
1,207,062 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
(572,225) |
(572,225) |
- |
(572,225) |
5.06 |
Internal changes of shareholders equity |
- |
- |
388,195 |
(360,817) |
(27,378) |
- |
(334) |
(334) |
5.06.01 |
Formation of reserve |
- |
- |
61,296 |
(61,296) |
- |
- |
- |
- |
5.06.04 |
Other changes of noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
(334) |
(334) |
5.06.05 |
Reserve of retained earnings for investment |
- |
- |
326,899 |
(326,899) |
- |
- |
- |
- |
5.06.06 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
27,378 |
(27,378) |
- |
- |
- |
5.07 |
Ending balance |
4,793,424 |
228,322 |
1,339,286 |
56,293 |
(36,598) |
6,380,727 |
1,510,401 |
7,891,128 |
18 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY FROM JANUARY 1, 2011 TO DECEMBER 31, 2011 | |||||||||
Code |
Description |
Capital |
Capital |
Profit Reserves |
Retained earnings |
Other comprehensive income |
Shareholders´ equity |
Noncontrolling Shareholders’ Equity |
Consolidated Shareholders’ Equity |
5.01 |
Opening balance |
4,793,424 |
16 |
904,705 |
185,831 |
609,732 |
6,493,708 |
255,948 |
6,749,656 |
5.02 |
Prior Year profit or loss |
- |
- |
- |
185,715 |
(185,715) |
- |
- |
- |
5.03 |
Adjusted opening balance |
4,793,424 |
16 |
904,705 |
371,546 |
424,017 |
6,493,708 |
255,948 |
6,749,656 |
5.04 |
Capital transactions within shareholders |
- |
229,940 |
272,430 |
(1,480,290) |
(20,922) |
(998,842) |
1,177,438 |
178,596 |
5.04.08 |
Prescribed dividend |
- |
- |
- |
4,967 |
- |
4,967 |
- |
4,967 |
5.04.09 |
Dividend proposed |
- |
- |
758,470 |
(758,470) |
- |
- |
- |
- |
5.04.10 |
Interim Dividend |
- |
- |
- |
(747,709) |
- |
(747,709) |
(3,498) |
(751,207) |
5.04.11 |
Dividend approved |
- |
- |
(486,040) |
- |
- |
(486,040) |
(3,596) |
(489,636) |
5.04.12 |
Business combinations CPFL Renováveis |
- |
229,940 |
- |
20,922 |
(20,922) |
229,940 |
1,184,532 |
1,414,472 |
5.05 |
Total comprehensive income |
- |
- |
- |
1,492,541 |
185,715 |
1,678,256 |
51,981 |
1,730,237 |
5.05.01 |
Net income |
- |
- |
- |
1,492,541 |
- |
1,492,541 |
51,981 |
1,544,522 |
5.05.02 |
Other Comprehensive Income |
- |
- |
- |
- |
185,715 |
185,715 |
- |
185,715 |
5.06 |
Internal changes of shareholders equity |
- |
- |
76,520 |
(50,715) |
(25,805) |
- |
(14) |
(14) |
5.06.01 |
Formation of reserve |
- |
- |
76,520 |
(76,520) |
- |
- |
- |
- |
5.06.05 |
Other transactions within noncontrolling shareholders |
- |
- |
- |
- |
- |
- |
(14) |
(14) |
5.06.06 |
Equity on comprehensive income of subsidiaries |
- |
- |
- |
25,805 |
(25,805) |
- |
- |
- |
5.07 |
Ending balance |
4,793,424 |
229,956 |
1,253,655 |
333,082 |
563,005 |
7,173,122 |
1,485,353 |
8,658,475 |
19 |
CONSOLIDATED FINANCIAL STATEMENTS - STATEMENTS OF ADDED VALUE |
| |||
(in thousands of Brazilian reais – R$) |
|
| ||
|
|
|
|
|
Code |
Description |
Current Year |
Previous Year |
Previous Year |
7.01 |
Revenues |
20,202,380 |
22,177,037 |
- |
7.01.01 |
Sales of goods, products and services |
18,334,968 |
19,897,228 |
- |
7.01.02 |
Other revenue |
1,004,399 |
1,351,550 |
- |
7.01.02.01 |
Revenue from construction of infrastructure distribution |
1,004,399 |
1,351,550 |
- |
7.01.03 |
Revenues related to the construction of own assets |
933,337 |
1,092,070 |
- |
7.01.04 |
Allowance for doubtful accounts |
(70,324) |
(163,811) |
- |
7.02 |
Inputs |
(12,149,335) |
(12,656,301) |
- |
7.02.01 |
Cost of sales |
(9,125,580) |
(9,168,816) |
- |
7.02.02 |
Material-Energy-Outsourced services-Other |
(1,546,107) |
(1,934,351) |
- |
7.02.04 |
Other |
(1,477,648) |
(1,553,134) |
- |
7.03 |
Gross added value |
8,053,045 |
9,520,736 |
- |
7.04 |
Retentions |
(1,057,262) |
(979,206) |
- |
7.04.01 |
Depreciation and amortization |
(760,285) |
(694,492) |
- |
7.04.02 |
Other |
(296,977) |
(284,714) |
- |
7.04.02.01 |
Intangible concession asset - amortization |
(296,977) |
(284,714) |
- |
7.05 |
Net added value generated |
6,995,783 |
8,541,530 |
- |
7.06 |
Added value received in transfer |
835,456 |
846,842 |
- |
7.06.01 |
Equity income result |
120,868 |
120,679 |
- |
7.06.02 |
Financial income |
714,588 |
726,163 |
- |
7.07 |
Added Value to be Distributed |
7,831,239 |
9,388,372 |
- |
7.08 |
Distribution of Added Value |
7,831,239 |
9,388,372 |
- |
7.08.01 |
Personnel |
748,154 |
700,364 |
- |
7.08.01.01 |
Direct Remuneration |
460,373 |
429,458 |
- |
7.08.01.02 |
Benefits |
251,652 |
227,454 |
- |
7.08.01.03 |
Government severance indemnity fund for employees- F.G.T.S. |
36,129 |
43,452 |
- |
7.08.02 |
Taxes, Fees and Contributions |
4,421,865 |
6,148,889 |
- |
7.08.02.01 |
Federal |
1,625,726 |
2,954,321 |
- |
7.08.02.02 |
State |
2,782,086 |
3,183,205 |
- |
7.08.02.03 |
Municipal |
14,053 |
11,363 |
- |
7.08.03 |
Remuneration on third parties’ capital |
1,712,184 |
1,332,057 |
- |
7.08.03.01 |
Interest |
1,673,516 |
1,299,091 |
- |
7.08.03.02 |
Rental |
38,665 |
29,425 |
- |
7.08.03.03 |
Others |
3 |
3,541 |
- |
7.08.04 |
Remuneration on own capital |
949,036 |
1,207,062 |
- |
7.08.04.02 |
Dividend |
836,452 |
1,093,869 |
- |
7.08.04.03 |
Retained profit / loss for the period |
112,584 |
113,193 |
- |
20 |
Management Report
Dear Shareholders,
In accordance with the legal and statutory provisions, the Management of CPFL Energia S.A. (CPFL Energia) submits for your examination the company’s Management Report and financial statements, including the report of the independent auditors and the Fiscal Council for the fiscal year ended December 31, 2013. All comparisons in this Report are based on consolidated data for the fiscal year of 2012, except when otherwise stated.
1. Initial considerations
The year 2013 started with a significant structural change in the electricity sector: the implementation, in January, of the Extraordinary Tariff Revision (RTE) at electricity distributors due to the ratification of the new tariffs resulting from the application of Law 12,783/13, dealing with the extension of generation and transmission concession terms that would expire in 2015. This made it possible to reduce electricity tariffs by an average of 20% for all consumers in Brazil. The federal government's move was mainly aimed at increasing the competitiveness of the Brazilian industry at the international level, as well as boosting the country’s growth and economic development.
However, since certain power generation companies did not adhere to the new law and an auction for contracting existing energy at the end of 2012 was not held, a gap occurred in the contracting of energy of distributors in 2013 - called “involuntary exposure”. The volume of this exposure came to approximately 2,000 average MW of power, entirely settled in the spot market (MCP). Moreover, due to the adverse water scenario in the beginning of 2013, and the commissioning of thermoelectric plants to ensure energy supply, spot market prices came under pressure, resulting in an additional cost for distributors. As a result, led by CPFL Energia and the Brazilian Association of Electricity Distributors (ABRADEE), the power sector negotiated with the federal government to mitigate these additional costs for the distributors. As a result, within a short time, the federal government announced Decree 7,945/13, by which funds from the Energy Development Account (CDE) were used to cover these extraordinary expenses. This mechanism prevented these costs from being passed on to tariffs for the final consumer.
The year also saw the implementation of the 3rd Periodic Tariff Review Cycle (3CRTP) at seven of the eight distribution concessionaires of CPFL Energia. The outcome of this process was in line with management’s expectations, and today all the Group companies have already incorporated the new parameters of this new cycle.
Despite the adverse industry scenario, CPFL Energia recorded excellent results. Total energy sales to final consumers increased 4.8% in 2013, to 59,854 GWh. The distribution business recorded a 3.1% growth in consumption within the Group’s concession area, which reached 58,463 GWh. The residential segment grew 5.9%, followed by the commercial (3.6%) and industrial (2.0%) segments. Another highlight was energy sales by the subsidiary CPFL Renováveis, which grew 61.5%, reflecting the intensive growth of the asset portfolio and the consolidation of its leadership in the alternative renewable energy segment. In 2013, projects that started commercial operations generated a total of 130 MW, of which 100 MW came from biomass and 30 MW from wind farms.
Another area of progress was the implementation of smart grid technology at the distributors to improve the quality of services provided to consumers and at lower costs. Of the 25,000
21 |
intelligent meters estimated for this phase of the project, nearly 13,000 have already been installed. These meters should significantly improve the measurement of consumption (telemetering) and the monitoring of the distribution grid. Moreover, field service teams will be equipped with GPS systems and real-time data communication, which will speed up customer service and reduce the transport costs of the teams. Of the nearly 1,300 field teams, around 400 are already equipped with this new technology.
It is also worth noting the results of the cost cutting initiatives announced in 2011, particularly the Zero-Based Budget (ZBB). In nominal terms, personnel, maintenance, outsourcing and other expenses were reduced by 3.8% since 2011 while inflation, as measured by the IGP-M inflation index, stood at 12.2% during the period. In real terms, the reduction in expenses was 14.9%.
The regulatory requirements and challenges posed by an adverse scenario do impose major obstacles for the entire sector. However, the results achieved by CPFL Energia in recent years underline the Group’s growth strategy, which is mainly anchored on solid and conservative financial discipline, focus on financial and operating results, creation of value for shareholders and excellence in services to all consumers.
22 |
SHAREHOLDING STRUCTURE (simplified)
CPFL Energia is a holding company with stock participation in other companies:
Base: 12/31/2013
Notes:
(1) Controlling shareholders;
(2) Includes the 0.1% stake of Camargo Corrêa S.A.;
(3) Includes the 0.2% stake of Petros and Sistel pension funds;
(4) UTEs Termoparaíba e Termonordeste;
(5) CPFL Energia owns a 58.8% indirect interest in CPFL Renováveis through CPFL Geração.
2. Comments on the situation
MACROECONOMIC ENVIRONMENT
The pace of global economic recovery in 2013 was moderate, due to some concerns that prevailed since the end of 2012. We should highlight the possibility of a new financial crisis in Europe, a possible sharp slowdown of China´s economy, or even the failure to resolve the fiscal cliff issues in the U.S. economy. None of these events occurred, but they brought uncertainties that led to a more subdued recovery in 2013.
Thus, in 2013 the world experienced moments of uncertainty, with implications for confidence, investment and trade. Regarding the latter, global demand has slowed down and a large portion of the productive capacity remained idle, which stimulated competition among countries.
In Brazil, despite the industry have turned to grow slightly in 2013 (1.2% in 2013 compared to -2.6% in 2012), this sector of activity remained affected by the global slowdown, the overvalued exchange rate, logistical problems and uncertainties in the management of economic policy.
In order to reverse this scenario, the government maintained the stimulus measures launched in 2012. Moreover, the recent devaluation of the “real” began to contribute to exports.
23 |
However, the country still faces lower confidence and higher inflation (mainly derived from food and currency devaluation). On the other hand, unemployment rate continued to fall, explaining the rise in total income and the positive result in retail sales.
The expectation for 2014 is another year of moderate growth. It is estimated that the Brazilian GDP will grow 1.7% in 2014, compared to 2.3% in 2013, according to market forecasts (Focus Report), driven by increased confidence and exports. Meanwhile, the industry sector will maintain a moderate growth pace. For the domestic market, the perspectives remain positive, given the low unemployment rate.
REGULATORY ENVIRONMENT
In the year 2013, we highlight the Law no. 12,783 which established a new regulatory framework for concessions for generation, transmission and distribution of electric energy, as well as provide for the reduction of regulatory charges and reasonable tariffs with the amendment of Law no. 10,438/2002 that broadened the use of the Energy Development Account ("CDE"), in particular, for the grant of Low Income Residential Subclass.
Distribution Segment
In relation to economic regulation we highlight the following regulations of the National Electric Energy Agency ("ANEEL"): (i) Normative Ruling ("REN") no. 531/2013 - Amendment to the methodology of calculation of financial guarantees associated with short-term market, establishing criteria and conditions for effecting the registration of power purchase and sale agreements within the Chamber of Electric Energy Commercialization ("CCEE"); (ii) REN 534/2013 - Amendment to paragraph 21 of the sub-module 2.5 of the Tariff Setting Procedures ("PRORET"), approved by REN 457/2011, concerning the Q component to be applied from the tariff increases from April 2013; (iii) REN 536/2013 - Amendment to REN 411/2010, which approves the model of the adjustment auctions notice for purchase of electric energy, delegates the implementation to CCEE and other measures; (iv) REN 537/2013 - Approves the sub-modules 8.1, 8.3 and 10.3 of PRORET, which define general concepts, applicable methodologies, general procedures to be applied to the process of definition of the Tariff Structure and the overall organization and deadlines for the implementation of procedures relating to the First Cycle of Periodic Tariff Review of licensees of public service of electric energy distribution; (v) REN 538/2013 - Establishes procedures for the Registration of Defaulters with Intra-sectorial Obligations, and disciplines the request and the electronic issue of the Certificate of Due Performance; (vi) REN 540/2013 - Approves the ANEEL Organization Act no. 40, which provides for conducting Regulatory Impact Analysis ("AIR") within the Agency; (vii) REN 543/2013 - Amendment to the sub-module 7.3 of PRORET relating to the Application Tariffs and the modules 2, 6 and 7 of the Procedures for Electric Energy Distribution in the National Electric System ("PRODIST"), respectively, Expansion Planning of Distribution System, Required Information and Obligations and Calculation of Distribution Losses; (viii) REN 544/2013 - Amendment to paragraph 39 of the sub-module 2.3 of PRORET approved by REN 457/2011, relating to the Databank of Prices; (ix) REN 551/2013 - Approves the amendment of the Rules of Electric Energy Commercialization to meet the provisions of Resolution no. 03/2013 of the National Energy Policy Council ("CNPE"); (x) REN 552/2013 - Amendment to REN 471/2011, which established the procedures to be adopted provisionally in tariff review processes of concessionaires and licensees until the publication of the corresponding applicable methodologies; (xi) REN 554/2013 - Amendment to REN 471/2011, which established the procedures to be adopted provisionally in tariff review processes of concessionaires and licensees until the publication of the corresponding applicable methodologies; (xii) REN 565/2013 - Amendment to the sub-module 7.2 of PRORET, regarding the reference tariffs of the Distribution System Usage Tariff ("TUSD") Charges; (xiii) REN 568/2013 - establishes the conditions and deadlines for the CCEE to republish the Settlement Price of the Differences ("PLD"); (xiv) REN 573/2013 - Amendment to paragraph 39 of the sub-module 2.3 of PRORET approved by REN 457/2011, relating to the Databank of Prices; (xv) REN 578/2013 - Approves the Rules of Electric Energy Commercialization applicable to the New Accounting and Settlement System ("New SCL"); (xvi) REN 581/2013 - Establishes procedures and conditions for the provision of ancillary activities, for the supply of temporary power with discount in tariff and for the export of electric energy to small markets in border regions by concessionaires and licensees of public service of electric energy distribution; (xvii) REN 585/2013 - Amendment to the sub-module 2.6 of PRORET related to socioeconomic complexity Rankings; (xviii) REN 593/2013 - Amendment to sub-modules 7.1 and 7.3 of PRORET concerning the application of tariff flags; (xix) REN 595/2013 - Establishes the conditions and criteria for the transfer price of power purchase agreement, in case of delay in the commercial operation of generating unit or project of energy imports linked to the original sale agreement concluded with distributor; and (xx) REN 596/2013 - Establishes criteria and procedures for calculating the share of investments linked to reversible assets, not yet amortized or depreciated, of hydroelectric projects, whose concessions were extended or not.
24 |
In relation to commercial and technical regulation we highlight the following regulations: (i) REN 518/2013 - Establishes the commercial procedures for application of the system of tariff flags; (ii) REN 547/2013 - Establishes the commercial procedures for application of the system of tariff flags which supersedes the REN 518/2013; (iii) REN 556/2013 - Approves the Procedures of the Energy Efficiency Program ("PROPEE"); (iv) REN 560/2013 - Establishes general procedures for application of Statement of Public Utilities ("DUP"), for purposes of expropriation and imposition of easements of land areas required for the implementation of electric energy generation, transmission and distribution facilities by concessionaires, licensees and authorized; (v) REN 561/2013 - Become without effect the liability of the transmission utilities and users with Transmission System Usage Contract ("CUST") for compensating the distribution concessionaires and licensees for amounts paid in compensation for damage to electrical consumer units conducted in accordance with REN 414/2010; (vi) REN 563/2013 - Amendment to the conditions for review of universalization plans of electric energy distribution services in rural area; (vii) REN 569/2013 - Changes in the scope of application of the power factor for the billing of the excess of reactive of consumer units and amends the REN 414/2010; (viii) REN 570/2013 - Establishes requirements and procedures relating to the retail sale of electric energy in the National Interconnected System ("SIN"); (ix) REN 572/2013 - Establishes the procedure for attesting the compliance with the eligibility criteria for granting the Electric Energy Social Tariff ("TSEE") and to validate the calculation of Monthly Revenue Difference ("DMR"); (x) REN 574/2013 - Establishes methodology and limits for the indicators of commercial quality Average Complaint Duration ("DER") and Average Complaint Frequency ("FER"); (xi) REN 582/2013 - Adds legal provisions, changes wording and adds sole paragraph to article 92 of REN 417/2010 which establishes procedures for the delegation of ANEEL competencies for the implementation of decentralized activities in associated management scheme of public services; and (xii) REN 587/2013 - Amendment to Article 218 of REN 414/2010 relating to ancillary activities.
In 2013, ANEEL also put under discussion, through the mechanism of Public Hearing ("AP"), other important issues that have not yet turned into specific regulations.
Generation Segment
In 2013, the government has set the criteria for the extension of concessions maturing until 2018, under PM No. 579/2012 (converted into Law No. 12.783/13), which considered the early renewal as of January 1, 2013, for a period of 30 years, without any further extension, with the commercialization of energy through the system of quotas prorated among all distributors. Because of this scheme, the distributors shall take any hydrological risks and costs for the use of water resources. In this process the plants were entitled to compensation of assets not fully depreciated and amortized until December 31, 2012.
25 |
Particularly in CPFL Energia Group, only Macaco Branco and Rio do Peixe (I and II) SHPPs, until then under the ownership of CPFL Leste Paulista and CPFL Jaguari, respectively, had their concessions extended until 2042 and its ownership transferred to CPFL Centrais Geradoras Ltda., a subsidiary of CPFL Energia. Due to the extension of the concession, Rio do Peixe SHPP had the right to a compensation of around R$ 37 million.
Another topic that focused attention of the industry and with strong legal, regulatory and institutional performance of CPFL was the CNPE Resolution No. 03/2013, that although established the incorporation of the risk aversion methodology in the computational models used in the calculation of PLD coming to meet an old request of the agents. However, beyond its jurisdiction, the CNPE created a new charge when it defined that the electric energy generators, traders, free consumers and self-producers would participate in the apportionment of the System Service Charge ("ESS"), in charge of the consumers, passed through by distributors through the tariff for supply of electric energy to cover the additional dispatch of thermoelectric power plants for energy security, due to unfavorable hydrological period.
Given the situation of impending loss, the class associations filed lawsuits with suspensive effect, against the CNPE Resolution No. 03/2013. Several associations and individual agents obtained preliminary injunctions that suspended the application of the Resolution in the CCEE accountings for the apportionment of the costs of thermoelectric generation with generators and traders. The electric energy generation SPCs, in which CPFL holds interest, are protected from the effects of this Resolution, supported by a preliminary injunction granted to the Brazilian Association of Electric Energy Independent Producers ("APINE").
Also noteworthy are the following topics that were discussed throughout 2013: (i) changes in the methodology for the calculation setting of Transmission System Usage Tariffs ("TUST") for the generators, (ii) procedures for calculating the portion of investments linked to reversible assets, not amortized or not depreciated of hydroelectric achieved by PM No. 579/2012, (iii) bids for the provision of service of electric energy generation through hydroelectric power plant, whose concession has not been extended in terms of Law No. 12.783/2013 – O&M Auctions; (iv) setting the rules for PLD republication, (v) changes in trading rules, highlighting the discussions around (a) the Ordinance No. 455/2012 that extinguishes the ex-post energy market, with the beginning postponed to June 1, 2014 and (b) the new methodology for allocation of financial guarantees, adopted to reduce agents default in the CCEE (vi) adjustments to meet control and transparency requirements of the Court of Audit ("TCU") related to the framework of new transmission and generation projects in the Special Incentive Regime for Infrastructure Development ("REIDI").
Thus, for the year 2014, is expected the consolidation of partial actions achieved in 2013, particularly in relation to CNPE Resolution No. 03/2013, and challenges related to the operation of the SIN, which features uptrend PLD, which will continue to demand high levels of dispatch of thermoelectric power plants, with implications on the costs of operating the system.
ELECTRIC ENERGY TARIFFS AND PRICES
Distribution Segment
2013 Annual Tariff Adjustment (RTA):
CPFL Piratininga
Aneel Ratifying Resolution No. 1,638 of October 22, 2013 readjusted electric energy tariffs of CPFL Piratininga by 7.42%, being 9.69% related to the Tariff Readjustment and -2.27% as financial components outside the Tariff Readjustment, corresponding to an average effect of 6.91% on consumer billings. The calculation took into account the change in the Tariff
26 |
Readjustment referring to 2012, from 8.79% to 8.08%. The new tariffs came into force on October 23, 2013.
CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa
On January 29, 2013, Aneel published in the Federal Official Gazette, the 2013 Annual Tariff Readjustment Indexes for the CPFL Santa Cruz, CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa distributors, as shown in the table below.
Annual Tariff Adjustment (RTA) |
CPFL Santa Cruz |
CPFL Leste Paulista |
CPFL Jaguari |
CPFL Sul Paulista |
CPFL Mococa |
Ratifying Resolution |
1,476 |
1,479 |
1,475 |
1,484 |
1,474 |
Economic Adjustment |
12.15% |
7.96% |
10.76% |
6.98% |
-1.83% |
Financial Components |
-2.82% |
-1.47% |
-8.06% |
-4.71% |
8.83% |
Tariff Adjustment |
9.32% |
6.48% |
2.71% |
2.27% |
7.00% |
Average Effect |
-0.94% |
3.36% |
2.68% |
2.21% |
5.10% |
These adjustments were applied to the tariffs set in Extraordinary Tariff Review mentioned in the following item. The new tariffs came into force on February 3, 2013.
2013 Extraordinary Tariff Adjustment (RTE):
As established by Law No. 12,783/2013, all distribution companies have adopted new electric energy tariffs from January 24, 2013, in order to comprise the effects promoted by the renewal of concessions for generation and transmission assets and the reduction of sector charges over energy prices.
The extraordinary tariff adjustments are stated per distributor in the following table:
Extraordinary Tariff Adjustment (RTE) |
RGE |
CPFL Paulista |
CPFL Mococa |
CPFL Sul Paulista |
CPFL Jaguari |
CPFL Leste Paulista |
CPFL Santa Cruz |
CPFL Piratininga |
Economic Adjustment |
-12.0% |
-15.3% |
-7.6% |
-18.4% |
-25.4% |
-17.2% |
-6.8% |
-11.3% |
Financial Components |
0.7% |
-0.5% |
1.8% |
0.0% |
0.1% |
2.3% |
3.7% |
1.1% |
Tariff Adjustment |
-11.4% |
-15.8% |
-5.8% |
-18.4% |
-25.4% |
-14.9% |
-3.1% |
-10.2% |
Average Effect |
-22.8% |
-20.4% |
-24.4% |
-23.8% |
-25.3% |
-26.4% |
-23.7% |
-26.7% |
Third Periodic Tariff Revision:
CPFL Paulista
Aneel Ratifying Resolution No. 1,504 of April 4, 2013 readjusted electric energy tariffs of CPFL Paulista by 5.48%, being 4.53% related to the Tariff Repositioning and 0.95% as financial components outside the Tariff Repositioning, corresponding to an average effect of 6.18% on consumer billings. The new tariffs came into force on April 8, 2013.
RGE
Aneel Ratifying Resolution No. 1,535 of June18, 2013 readjusted electric energy tariffs of RGE by -10.32%, being -10.66% related to the Tariff Repositioning and 0.34% as financial
27 |
components outside the Tariff Repositioning, corresponding to an average effect of -10.64% on consumer billings. The new tariffs came into force on June 19, 2013.
Generation Segment
The generators’ energy sales contracts contain specific clauses dealing with tariff adjustments, the main adjustment index being the annual variation measured by the General Market Price Index (IGP-M). The contracts signed within the Regulated Contracting Environment (ACR) use the Wide Consumer Price Index (IPCA) as the indexing indicator and the bilateral contracts signed with Enercan use a combination of dollar indexes and the IGP-M.
3. Operating performance
ENERGY SALES
In 2013, energy sales to the captive market totaled 41,148 GWh, up 1.2% in comparison to 2012, while the energy delivered to free consumers, billed through the Tariff for the Use of the Distribution System (TUSD), grew by 9.2%, reaching 17,314 GWh, mainly a reflection of the migration of customers to the free market. Thus, sales in the concession area, made by the distribution segment, totaled 58,463 GWh, an increase of 3.5%.
We highlight the growth of residential and commercial classes, which together represented 42.3% of total consumption in the concession area of the Group’s distributors:
· Residential and commercial classes: increases of 5.9% and 3.7%, respectively, favored by the accumulated effects of factors like the increase in employment and income, a higher purchase power of consumers, and the larger extension of credit to consumers, that have been seen in the past several years;
· Industrial class: increase of 2.6%, influenced by the still moderate performance in industrial production, due to the lower exports, unfavorable investors’ expectations and infrastructure deficiencies.
Commercialization and generation sales (excluding related parties) totaled 18,476 GWh, which represented a 13.5% increase, mainly due to the expansion of CPFL Renováveis, and the increase in sales from the commercialization segment to free customers. The number of customers in the portfolio reached 284 in December 2013 compared to 231 in December 2012.
PERFORMANCE IN THE ELECTRIC ENERGY DISTRIBUTION SEGMENT
The Group continued its strategy of encouraging the dissemination and sharing of best management and operational practices among the distribution companies, with the intention of raising operating efficiency and improving the quality of client service.
Below we are presenting the results achieved by the distribution companies with regard to the main indicators that measure the quality and reliability of their supply of electric energy. The DEC index (System Average Interruption Duration Index) measures the average duration, in hours, of interruption per consumer per year. The FEC index (System Average Interruption Frequency Index) measures the average number of interruptions per consumer per year.
28 |
Annualized DEC and FEC (2013) | ||||||||
Empresa |
CPFL Paulista |
CPFL Piratininga |
RGE |
CPFL Santa Cruz |
CPFL Leste Paulista |
CPFL Jaguari |
CPFL Sul Paulista |
CPFL Mococa |
Indicador | ||||||||
DEC |
7.14 |
7.44 |
17.35 |
6.97 |
7.58 |
5.92 |
9.08 |
4.86 |
FEC |
4.73 |
4.58 |
9.04 |
6.82 |
6.33 |
5.43 |
6.72 |
4.93 |
PERFORMANCE IN THE ELECTRIC ENERGY GENERATION SEGMENT
In 2013, CPFL Energia continued its expansion in the Generation segment, with a 2.6% increase in its installed capacity, from 2,912 MW to 2,988 MW, considering a stake of 58.8% in CPFL Renováveis in both years for comparison. This expansion was driven by the entry into operation of three CPFL Renováveis’ power plants. In August 2013, CPFL Bio Coopcana, with 50 MW, came into operation. In September 2013, Campo dos Ventos II wind farms started operations, with 30 MW of installed capacity. CPFL Bio Alvorada, with 50 MW, came into operation in November 2013. Furthermore, Atlantica wind farms, with 120 MW, and Macacos I wind farms, with 78 MW, are in advanced stage of implementation and will be operational in early 2014.
4. Economic-financial performance
Management’s comments on the economic-financial performance and operating results should be read in conjunction with the financial statements and explanatory notes.
Operating revenue
Net operating revenues decreased by 1.7% (R$ 257 million), reaching R$ 14,634 million, with the decrease of 6.7% in Distribution Segment (R$ 828 million), due to 3rd Tariff Review Cycle and Extraordinary Tariff Revision (RTE) of January 24, 2013, arising from Law 12783/2013, partially offset than increase of 7.8% in the Conventional Generation Segment (R$ 43 million), 31.9% in the Renewable Generation Segment (R$ 194 million) and 25.1% in the Commercialization and Services Segment (R$ 334 million).
It should be pointed out that part of the sales of these generation projects is made to CPFL Group companies, and the corresponding revenues are eliminated in the consolidated report.
Operating cash generation — EBITDA
EBITDA is a non-accounting indicator calculated by the Management from the sum of net income, taxes, financial income, depreciation/amortization. This measure serves as an indicator of the performance of the management and is usually accompanied by the market. The Management followed the precepts of CVM Instruction 527, dated October 4, 2012, upon the calculation of this non-GAAP measure.
Reconciliation of net income and EBITDA | |||
|
2013 |
2012 | |
Net Income |
949,036 |
1,207.063 | |
Depreciation and amortization |
1,055,231 |
978.926 | |
Financial income |
971,443 |
577,773 | |
Social contributions |
156,756 |
178,018 | |
Income tax |
413,408 |
492,919 | |
EBITDA |
3,545,873 |
3,434,698 |
29 |
The operating cash generation measured by EBITDA reached R$ 3,546 million, an increase of 3.2% (R$ 111 million), reflecting mainly the 0.7% increase (R$ 90 million) in net revenues (excluding the revenue from infrastructure construction by the concession) and a decrease of 0.7% in the costs of purchased electric energy (R$ 56 million), partially offset by the increase of 0,4% (R$ 7 million) in operating costs and expenses, which are excluded: the cost of building the infrastructure for the concession and private pension fund spending, depreciation and amortization.
Net income
In 2013, Net Income reached R$ 949 million, down 21.4% (R$ 258 million), mainly reflecting: (i) the increase in net financial expenses (R$ 394 million); and (ii) the increase in depreciation and amortization (R$ 76 million), mainly caused by the startup of CPFL Renováveis’ new generation projects. These effects were partially offset by a 3.2% increase (R$ 111 million) in the EBITDA; and (ii) the positive effect of Income Tax and Social Contributions (R$ 101 million).
Dividends
The Management proposes the distribution of R$ 931 million in dividends to the holders of common shares, traded on BM&FBovespa – Bolsa de Valores, Mercadorias e Futuros S.A. (São Paulo Stock Exchange). The proposed annual amount corresponds to R$ 0.967344326 per share. As a result, the Company exceeded the minimum payment of 50% of net income defined in its dividend policy.
Excluding the R$ 363 million regarding the first half of 2013 (paid on October 01, 2013), the amount to be effectively paid will be R$ 568 million, equivalent to R$ 0,590062200 per share.
Indebtedness
The company‘s indebtedness at the end of 2013 (including hedge) amounted to R$ 16,706 million, up 11.5%. Available cash totaled R$ 4,206 million, which represented an increase of 72.7%. As a result, the net debt amounted to R$ 12,499 million, down 0.4%.
The increase in net debt is intended to support the Group’s business expansion strategy, such as the financing of greenfield projects in CPFL Renováveis. In addition, however, CPFL Energia adopts a strategy of pre-funding, anticipating funding for maturing debt within 18 to 24 months. Therefore, the company was capable of reducing the nominal cost of its debt by approximately 0.5 percentage point, to 8.4% p.a..
In relation to its debt profile, assuming proportional consolidation of BAESA, ENERCAN, Foz do Chapecó and EPASA, the average debt maturity is 4.14 years.
5. Investments
In 2013, capital expenditures in the amount of R$ 1,735 million were carried out for maintenance and business expansion, of which R$ 845 million was earmarked for distribution, R$ 838 million went to generation (R$ 828 million of CPFL Renováveis and R$ 10 million of conventional generation) and R$ 52 million was directed towards commercialization and services.
30 |
Among CPFL Energia’s investments in 2013, the following were highlights:
6. Corporate governance
CPFL Energia’s corporate governance model is based on four basic principles: transparency, equity, accountability and corporate responsibility, applied by all the companies in the Group.
CPFL Energia is listed on the segments of the highest governance level - the Novo Mercado of the BM&FBovespa and Level III ADRs on the New York Stock Exchange (NYSE). CPFL Energia’s capital stock is composed exclusively of common shares, and ensures 100% tag-along rights in the case of disposal of control.
The Board of Directors’ duties include defining the overall business guidelines and electing the Board of Executive Officers, among other responsibilities determined by the law and the Company’s Bylaws. Its rules were defined in the Board of Directors’ internal rules document. The Board is composed of one independent member and six members nominated by the controlling shareholders and all of them carry a one-year term of office, reelection being admitted. It normally meets once a month but may be convened whenever necessary. The Chairman and the Vice-Chairman are elected among the Board of Directors’ members and no member may serve on the Board of Executive Officers.
The Board of Directors constituted three committees and defined their competences in a sole Internal Rules. They are: the Human Resources Committee, Related Parties Committee and Management Processes Committee. Whenever necessary, ad hoc commissions are installed to advise the Board on such specific issues as: corporate governance, strategy, budgets, energy purchase, new operations and financial policies.
CPFL Energia maintains a permanent Fiscal Council comprising five members who also carry out the attributes of the Audit Committee foreseen in the Sarbanes Oxley Act and pursuant to the rules of the Securities and Exchange Commission (SEC). The Fiscal Council rules were defined in its internal rules document and in the Fiscal Council Guide.
The Board of Executive Officers is comprised of six Executive Officers, all with a two-year term of office, with reelection admitted. The Executive Officers represent the Company and manage
31 |
its business in accordance with the lines of direction defined by the Board of Directors. The Chief Executive Officer is responsible for nominating the other statutory Executive Officers.
The guidelines and set of documents related to corporate governance are available at the Investor Relations website www.cpfl.com.br/ri.
7. Capital markets
CPFL Energia’s free float currently comprises 30.5% of its total capital stock and its shares are traded in Brazil (BM&FBovespa) and on the New York Stock Exchange (NYSE). In 2013, CPFL Energia’s shares depreciated by 7.0% on the BM&FBovespa and 20.3% on the NYSE, closing the year quoted at R$ 19.09 per share and US$ 16.01 per ADR. The average daily trading volume reached R$ 36.3 million, of which R$ 20.7 million was on the BM&FBovespa and R$ 15.6 million on the NYSE, 15.1% down on 2012. The number of trades conducted on the BM&FBovespa increased by 36.6%, going from average daily of 3,081 trades in 2012 to 4,208 trades in 2013.
8. Sustainability and corporate responsibility
CPFL Energia develops initiatives that seek to create value for all its stakeholders and mitigate the impacts of their operations through the management of economic, environmental and social risks associated with its businesses. The following are the highlights during the year:
Sustainability platform: developed in 2013, is the management tool of sustainability of CPFL Group. Include: a) Sustainability Policy; b) Relevant / critical issues to the conduct of business, defined along the stakeholders, to guide the company's operations; c) Strategic indicators and corporate key performance indicators (KPIs) by segment, linked to relevant themes to performance measuring and monitoring; and d) Levers of value, initiatives and goals per indicator, to promote continuous improvement of practices and processes.
Sustainability Committee: main internal governance body of sustainability, also responsible for the platform. Held six meetings during the year.
System for the Management and Development of Ethics: in 2013, the composition of CPFL’s Ethics and Business Conduct Committee was amended in order to ensure the representation of all employees, and members who left the Group companies were replaced. There were 15 meetings and three Orientation Summaries of the Ethics Committee were published with the aim of guiding decisions, attitudes and behaviors of all employees. The process of revising CPFL’s Code of Ethics and Business Conduct, in progress, included conducting focus groups with employees, expert consultation and dialogue with stakeholders.
Human Resources Management: the company ended 2013 with 8,391 employees (8,490 in 2012) and a turnover rate of 20.90%. The Group’s companies ran management and training programs, focused on the development of strategic skills for its businesses, leadership succession, productivity increases and occupational health and safety. The average number of training hours per employee was 76.69 hours, higher than the average of 50 hours of Sextante-2012 Survey benchmarking. Also during this period, CPFL Energia was again named to the “150 Best Companies for You to Work in Brasil”, for the 12th consecutive year, a publication of Guia Você S/A / Exame and started implementing initiatives related to Knowledge Management Program.
Sustainable Cities: conducted by Rede Nossa São Paulo, Rede Social Brasileira por Cidades Justas e Sustentáveis and the Ethos Institute, offers a platform with indicators aimed at
32 |
improving the management of municipal governments. CPFL supports the initiative in their area of coverage for believing in the potential of public-private partnership for the development of municipalities.
Value Network: main sustainability program in the supply chain, was redesigned in 2013 with the goal of leveraging the performance of participating organizations. Account with the spread of internal knowledge and partner organizations.
Community relationships: (i) CPFL Cultura – Relevant partnerships, such as with Gesel - UFRJ and Greenpeace Brasil, gave the tone to the recordings of meetings and debates about the sustainable future and new energy in the country, presented in Café Filosófico CPFL and Invenção do Contemporâneo programs. These and other meetings were recorded, edited and shown on TV Cultura and are posted on the site www.cpflcultura.com.br. The cultural program in Campinas featured two visual arts exhibitions, one in partnership with the Pinacoteca do Estado de São Paulo, which has brought to our gallery a special selection of their collection, as well as free film screenings, classical music concerts, theater shows and the greatest Brazilian documentary film festival, É Tudo Verdade. 2013 was also the year of the return of activities in regional offices, leading to some cities the exhibition "100 years of history and energy" and children's theater sessions; (ii) Program for the Revitalization of Philanthropical Hospitals – aims to raise the administrative performance of philanthropical hospitals and improve services to the community. 15 hospitals in 12 municipalities in the region of Campinas and São José do Rio Preto are participating in the third phase of the program (2012-2014). The periodic reviews have indicated a growth of over 155% in the scores provided by the certifying body Hospital Quality Commitment (CQH). In 2013, approximately R$ 630,000 were invested in the Program; (iii) Support to Municipal Councils for Children’s and Teenagers’ Rights – CMDCA (1% of Income Tax) – Group’s companies allocated approximately R$ 880,000 to 23 projects in 12 municipalities in the concession area. The projects were selected based on criteria that consider the nature and relevance of the project, alignment to the causes of the company and resource availability; (iv) Support to Municipal Councils for Elderly’s Rights - CMDI (1% of Income Tax) – in 2013, CPFL made the first transfer to the CMDI of Campinas, in the amount of R$ 1.4 million, benefiting 3 projects; (v) National Plan to Support Cancer Care - PRONON (1% of Income Tax) – in 2013, CPFL supported the Barretos Cancer Hospital with an amount of R$ 1.4 million. The PRONON aims to capture and channel resources to prevent and fight cancer; (vi) Volunteering – through the Winter Clothing Campaign 7,810 donations were collected. The third edition of the Good Deeds Day was held, which included 30 organized actions in 27 municipalities and more than 1,800 volunteers involved; (vii) Energy efficiency (0.5 % of Net Operating Revenue) – R$ 56.5 million were invested, of which R$ 35.5 million in projects targeted at consumers with low purchasing power, resulting in the regularization of 3,963 customers, exchange of 10,186 refrigerators, 7,617 heat exchangers and 161,582 bulbs for more efficient models, 4,249 internal electrical renovations and installation of 6,354 solar heaters and 125 electricians were trained in the Course of Basic Electricity. Educational projects were also performed, CPFL at Schools and Caravan RGE, along with 3,017 municipal and state schools, being trained 230,685 students, 16,784 teachers in 148 municipalities with an investment of over R$ 3 million were also performed; (viii) Electrician School – aims to train a bank of trained electricians and mitigate risks from the labor blackout. It is a social investment by offering free qualification to the labor market, in addition to training future employees in pre-hiring phase. In 2013, the project was expanded with the formation of 88 new electricians, of which 56 were hired; and (ix) SENAI Apprentice – the program was created in 2012 and the company invested in its maintenance in 2013. Aims to empower youth through SENAI School and, at the end of the training, those who submit utilization in the course are hired. The last class ended in December 2013 with the training of 31 young.
Environmental management: (i) the inventory of emissions of greenhouse gases (GHGs) 2012 of CPFL Energia was awarded with the gold medal by the Brazilian GHG Protocol Program, and the company was recognized by the Carbon Disclosure Project as one of the leaders in transparency on GHGs emissions; (ii) the shares of the company comprise again the
33 |
Dow Jones Sustainability Emerging Markets Index, having been elected one of the model companies in sustainability globally in the Utilities sector. The CPFL Energia shares were also included, for the 9th consecutive year, in the ISE – Corporate Sustainability Index of BM&FBOVESPA for 2014, (iii) regarding the environmental licensing, five Preview Licenses, seven Installation Licenses and 16 Operating Licenses were obtained for projects of CPFL Paulista, CPFL Piratininga, CPFL Transmissão Piracicaba and RGE; and (iv) each Group company has developed projects to mitigate the social-environmental impacts of their activities, with the following highlights:
· Energy generation – Foz do Chapecó Hydroelectric Power Plant – (i) Release of fingerlings produced in Águas de Chapecó Fish-farming Station, aimed at restocking the Uruguay River, (ii) the Biofactory implanted his first experiments on four rural properties in the region, which began to function as "pilot projects". In Biofactory, fruit and ornamental seedlings by micro-propagation "in vitro" are produced, in order to diversify and improve the quality of local production, providing alternative income generation for small producers in the region; CERAN maintains an Integrated Management System at the company's headquarters and at its plants (Monte Claro, Castro Alves and 14 de Julho). The system meets the requirements of ISO 9001:2008, ISO 14001:2004 and OHSAS 18001:2007 standards and their certificates are valid until January 2015; Campos Novos Hydroelectric Power Plant (ENERCAN) – (i) In 2013, ENERCAN supported several actions aimed at developing the region's cultural, environmental and economic area with launch of new projects such as the Boat School, which by boating through the reservoir, developed environmental education to school students of the region, (ii) ENERCAN developed, for the 2nd consecutive year, the Program for the Conservation of Permanent Preservation Area with bordering neighbors to the reservoir of Campos Novos HPP and (iii) the company won, for 5th consecutive year, the Corporate Citizen Award, sponsored by ADVB-SC (Association of Managers of Sales and Marketing of Brazil), with the case Citizen of the Future, initiative involving 850 young people from the surrounding municipalities of Campos Novos HPP, with opportunities for complementary education; Serra da Mesa Hydroelectric Power Plant – continuity of the support for the Goiás North-Northeast Region Development Fund, partnership with the Inter-American Development Bank, Ministry of Mines and Energy, Furnas, Tractebel Energia and SEBRAE/Goiás. The Fund currently has two collective projects and 104 individual projects, benefiting about 200 households; Barra Grande Hydroelectric Power Plant (BAESA) – (i) In 2013, the Social-environmental Responsibility Program has enabled more than R$ 1.4 million for 52 projects in municipalities in the area of influence of Barra Grande HPP, focusing on income generation, environment, culture, sports, public safety and social development; (ii) implemented the 2nd edition of the Incentive Program for the Conservation of the Permanent Preservation Area of the reservoir, which recognizes actions of local residents in the preservation of vegetation, (iii) the social environmental projects of BAESA were evaluated by Bureau Veritas Certification as to meeting the requirements of the Sustainability Protocol of the International Hydropower Association, having obtained 84 points of a possible 90; (iv) BAESA received, for the 2nd consecutive year, the ODM Certification, granted by the Movement We Can Santa Catarina, for acting in defense of the Millennium Development Goals (v) with the case "Our Lake, Our Life", BAESA was one of the winners of the Corporate Citizen Award in 2013, from the Association of Managers of Sales and Marketing of Brazil/SC, in the category "Environmental Conservation".
· Energy distribution – (i) continuity of the Urban Road Tree Planting Program, by donating more than 200,000 seedlings to municipal governments of the State of São Paulo; (ii) to environmental emergency situations, the distributors have contract with a specialized company, and an environmental insurance. For occurrences of lesser extent, the Advanced Stations and vehicles with hydraulic equipment come with kits of environmental emergency for immediate use, (iii) application with CETESB (environmental agency of the State of São Paulo) of Operating Licenses for the electrical system of seven companies that operate in the State of Sao Paulo.
34 |
9. Independent auditors
Deloitte Touche Tohmatsu Auditores Independentes (Deloitte) were hired by CPFL Energia to provide external auditing services relative to the examination of the company’s financial statements. In accordance with CVM Instruction 381/03, we hereby declare that Deloitte did not provide, in 2013, any non-auditing-related services whose fees were more than 5% of its total auditing fees.
During the year ended on December 31, 2013, Deloitte has provided in addition to the audit of the financial statements and review of interim financial information, the following auditing-related services:
Percentage of | ||||||||
total audit | ||||||||
Nature | Agreement date | Term | Value | agreement | ||||
DIPJ review | 03/12/2012 | Calendar year 2013 | 114,587.13 | 2% | ||||
Audit for the Regulatory Accounting Statements | 03/19/2013 | Average of 3 months | 445,567.91 | 7% | ||||
Assurance on compliance with financial covenants | 03/12/2012 | Average of 3 months | 284,941.75 | 5% | ||||
Services in connection with the public offering of primary and | ||||||||
secondary distribution of shares of CPFL Renováveis | 04/22/2013 | 4 months | 769,432.00 | 13% | ||||
Accounting Reports | 04/18/2013 | 5 months | 222,749.96 | 4% | ||||
Work of agreed procedures | 04/04/2013 | Average of 3 months | 35,000.00 | 1% | ||||
Works of previously agreed procedures as required by ANEEL - | May/13 | 1 month | ||||||
R&D | 7,000.00 | 0% | ||||||
Report of Asset Control | 03/07/2013 | 1 month | 80,000.00 | 1% | ||||
Review of the procedures related to the use of tax incentive | ||||||||
(IRPJ/CSLL) - Technological Innovation | May/13 | 2 months | 35,451.90 | 1% | ||||
1,994,730.65 | 33% |
As noted, CPFL Energia has not hired Deloitte to provide other services that are not related to the audit for the fiscal year of 2013.
CPFL Energia adopts the practice of not hiring independent auditors to provide services that are not related to the audit. The hiring of independent auditors, as the bylaws, is recommended by the Fiscal Council, and is the responsibility of the Board of Directors to decide on the selection or dismissal of the independent auditors.
The Management of CPFL Energia states that the provision of services was made in strict compliance with the rules dealing with the independence of the external auditors on audit work and did not represent situations that could affect the independence and objectivity necessary for the performance of external auditing services by Deloitte.
10. Closing acknowledgements
CPFL Energia’s Management would like to thank its shareholders, clients, suppliers and surrounding communities for the trust they have placed in the Company throughout 2013. We would like to offer a special thank you to our employees for their skill and commitment to achieving the established objectives and targets.
35 |
Management
For further information on the performance of this or any other CPFL Energia Group company, please visit our website at www.cpfl.com.br/ir.
36 |
Social Report 2013 /2012 (*) |
![]() | |||||
Company: CPFL ENERGIA S.A. |
||||||
1 - Basis for Calculation |
2013 Value (R$ 000) |
2012 Value (R$ 000) (**) | ||||
Net Revenues (NR) |
14,633,856 |
14,890,875 | ||||
Operating Result (OR) |
1,519,200 |
1,877,998 | ||||
Gross Payroll (GP) |
648,975 |
613,674 | ||||
2 - Internal Social Indicators |
Value (000) |
% of GP |
% of NR |
Value (000) |
% of GP |
% of NR |
Food |
54,505 |
8.40% |
0.37% |
49,134 |
8.01% |
0.33% |
Mandatory payroll taxes |
175,130 |
26.99% |
1.20% |
170,456 |
27.78% |
1.14% |
Private pension plan |
39,292 |
6.05% |
0.27% |
35,840 |
5.84% |
0.24% |
Health |
35,338 |
5.45% |
0.24% |
28,876 |
4.71% |
0.19% |
Occupational safety and health |
3,146 |
0.48% |
0.02% |
2,483 |
0.40% |
0.02% |
Education |
2,454 |
0.38% |
0.02% |
2,431 |
0.40% |
0.02% |
Culture |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Trainning and professional development |
10,801 |
1.66% |
0.07% |
13,032 |
2.12% |
0.09% |
Day-care / allowance |
951 |
0.15% |
0.01% |
927 |
0.15% |
0.01% |
Profit / income sharing |
35,295 |
5.44% |
0.24% |
50,275 |
8.19% |
0.34% |
Others |
5,811 |
0.90% |
0.04% |
5,969 |
0.97% |
0.04% |
Total - internal social indicators |
362,723 |
55.89% |
2.48% |
359,423 |
58.57% |
2.41% |
3 - External Social Indicators |
Value (000) |
% of OR |
% of NR |
Value (000) |
% of OR |
% of NR |
Education |
909 |
0.06% |
0.01% |
240 |
0.01% |
0.00% |
Culture |
11,992 |
0.79% |
0.08% |
15,092 |
0.80% |
0.10% |
Health and sanitation |
634 |
0.04% |
0.00% |
701 |
0.04% |
0.00% |
Sport |
1,553 |
0.10% |
0.01% |
2,785 |
0.15% |
0.02% |
War on hunger and malnutrition |
0 |
0.00% |
0.00% |
0 |
0.00% |
0.00% |
Others |
6,960 |
0.46% |
0.05% |
4,593 |
0.24% |
0.03% |
Total contributions to society |
22,048 |
1.45% |
0.15% |
23,411 |
1.25% |
0.16% |
Taxes (excluding payroll taxes) |
4,292,848 |
282.57% |
29.34% |
6,027,010 |
320.93% |
40.47% |
Total - external social indicators |
4,314,896 |
284.02% |
29.49% |
6,050,421 |
322.17% |
40.63% |
4 - Environmental Indicators |
Value (000) |
% of OR |
% of NR |
Value (000) |
% of OR |
% of NR |
Investments relalated to company production / operation |
37,407 |
2.46% |
0.26% |
32,687 |
1.74% |
0.22% |
Investments in external programs and/or projects |
59,047 |
3.89% |
0.40% |
60,293 |
3.21% |
0.40% |
Total environmental investments |
96,454 |
6.35% |
0.66% |
92,980 |
4.95% |
0.62% |
Regarding the establishment of "annual targets" to minimize residues, the consumption in production / operation and increase efficiency in the use of natural resources, the company: |
( ) do not have targets ( ) fulfill from 51 to 75% |
( ) do not have targets ( ) fulfill from 51 to 75% | ||||
5 - Staff Indicators |
2013 |
2012 (**) | ||||
Nº of employees at the end of period |
8,391 |
8,490 | ||||
Nº of employees hired during the period |
1,778 |
2,223 | ||||
Nº of outsourced employees |
Not available |
Not available | ||||
Nº of interns |
130 |
217 | ||||
Nº of employees above 45 years age |
2,011 |
1,963 | ||||
Nº of women working at the company |
1,969 |
2,123 | ||||
% of management position occupied by women |
14.29% |
10.26% | ||||
Nº of Afro-Brazilian employees working at the company |
1,340 |
1,144 | ||||
% of management position occupied by Afro-Brazilian employees |
2.22% |
1.55% | ||||
Nº of employees with disabilities |
273 |
272 | ||||
6 - Relevant information regarding the exercise of corporate citizenship |
2013 |
2012 (**) | ||||
Ratio of the highest to the lowest compensation at company |
20.27 |
20.88 | ||||
Total number of work-related accidents |
31 |
43 | ||||
Social and environmental projects developed by the company were decided upon by: |
( ) directors |
(X) directors |
( ) all |
( ) directors |
(X) directors |
( ) all |
Health and safety standards at the workplace were decided upon by: |
( ) directors |
( ) all |
(X) all + Cipa |
( ) directors |
( ) all |
(X) all + Cipa |
Regarding the liberty to join a union, the right to a collective negotiation and the internal representation of the employees, the company: |
( ) does not |
( ) follows the |
(X) motivates |
( ) does not |
( ) follows the |
(X) motivates |
The private pension plan contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
The profit / income sharing contemplates: |
( ) directors |
( ) directors |
(X) all |
( ) directors |
( ) directors |
(X) all |
In the selection of suppliers, the same ethical standards and social / environmental responsibilities adopted by the company: |
( ) are not |
( ) are |
(X) are |
( ) are not |
( ) are |
(X) are |
Regarding the participation of employees in voluntary work programs, the company: |
( ) does not |
( ) supports |
(X) organizes |
( ) does not |
( ) supports |
(X) organizes |
Total number of customer complaints and criticisms: |
in the company |
in Procon |
in the Courts |
in the company (***) |
in Procon (***) |
in the Courts |
1,778,161 |
988 |
7,228 |
1,807,705 |
907 |
4,830 | |
% of complaints and criticisms attended to or resolved: |
in the company |
in Procon |
in the Courts |
in the company |
in Procon |
in the Courts |
|
100% |
100% |
10.3% |
100% |
100% |
6.5% |
Total value-added to distribute (R$ 000): |
2013: |
7,831,239 |
|
2012: |
9,388,372 |
|
Value-Added Distribution (VAD): |
56.5% government 9.5% employees 10.7% shareholders |
65.5% government 7.5% employees 11.6% shareholders | ||||
7 - Other information | ||||||
Consolidated information | ||||||
In the financial items were utilized the percentage of stock paticipation. For the other information, as number of employees and legal lawsuits, the informations were available in full numbers. | ||||||
Responsible: Antônio Carlos Bassalo, phone: 55-19-3756-8018, bassalo@cpfl.com.br | ||||||
(*) Information not reviewed by the independent auditors | ||||||
(**) Includes the effects described in note 2.9 of consolidated financial statements | ||||||
(***) Indicator adjusted due to change on criteria used for group's distributors information. |
37 |
CPFL ENERGIA S.A. | |||||||||||||
Balance Sheets as of December 31, 2012 and January 1, 2012 | |||||||||||||
(in thousands of Brazilian reais) | |||||||||||||
Parent company |
Consolidated | ||||||||||||
ASSETS |
Note |
December 31, 2013 |
December 31, 2012 |
January 1, 2012 restated |
December 31, 2013 |
December 31, 2012 |
January 1, 2012 restated | ||||||
CURRENT ASSETS |
|||||||||||||
Cash and cash equivalents |
5 |
990,672 |
141,835 |
549,189 |
4,206,422 |
2,435,034 |
2,663,425 | ||||||
Consumers, concessionaires and licensees |
6 |
- |
- |
- |
2,007,789 |
2,205,024 |
1,860,733 | ||||||
Dividends and interest on shareholders´ equity receivable |
12 |
697,702 |
401,473 |
125,913 |
55,265 |
55,033 |
27,821 | ||||||
Financial investments |
- |
3,939 |
45,668 |
24,806 |
6,100 |
47,521 | |||||||
Recoverable taxes |
7 |
29,874 |
25,311 |
40,783 |
262,433 |
250,987 |
270,090 | ||||||
Derivatives |
34 |
- |
540 |
2 |
1,842 |
870 |
3,733 | ||||||
Materials and supplies |
- |
- |
- |
21,625 |
36,826 |
40,852 | |||||||
Leases |
9 |
- |
- |
- |
10,757 |
9,740 |
4,581 | ||||||
Financial asset of concession |
10 |
- |
- |
- |
- |
34,444 |
- | ||||||
Other credits |
11 |
1,984 |
1,813 |
2,833 |
673,383 |
510,880 |
404,784 | ||||||
TOTAL CURRENT ASSETS |
1,720,232 |
574,911 |
764,388 |
7,264,323 |
5,544,938 |
5,323,541 | |||||||
NONCURRENT ASSETS |
|||||||||||||
Consumers, concessionaires and licensees |
6 |
- |
- |
- |
153,854 |
161,658 |
182,300 | ||||||
Loans to subsidiaries, associates and joint ventures |
31 |
8,948 |
- |
2,610 |
86,655 |
- |
- | ||||||
Escrow deposits |
21 |
92 |
12,579 |
11,744 |
1,143,179 |
1,125,339 |
1,082,617 | ||||||
Financial investments |
- |
- |
2,854 |
- |
- |
74,910 | |||||||
Recoverable taxes |
7 |
- |
- |
- |
173,362 |
206,653 |
198,601 | ||||||
Derivatives |
34 |
- |
71 |
- |
316,648 |
486,438 |
215,642 | ||||||
Deferred taxes credits |
8 |
165,798 |
177,411 |
193,874 |
1,168,706 |
1,257,787 |
1,126,581 | ||||||
Advances for future capital increase |
12 |
59,397 |
55 |
- |
- |
- |
- | ||||||
Leases |
9 |
- |
- |
- |
37,817 |
31,703 |
24,521 | ||||||
Financial asset of concession |
10 |
- |
- |
- |
2,787,073 |
2,342,796 |
1,376,664 | ||||||
Investment at cost |
- |
- |
- |
116,654 |
116,654 |
116,654 | |||||||
Other credits |
11 |
14,389 |
13,365 |
16,978 |
296,096 |
343,814 |
233,526 | ||||||
Investment |
12 |
6,419,924 |
5,988,616 |
6,720,879 |
1,032,681 |
1,022,126 |
1,006,324 | ||||||
Property, plant and equipment |
13 |
1,000 |
687 |
312 |
7,717,419 |
7,104,060 |
5,672,725 | ||||||
Intangible assets |
14 |
32 |
74 |
118 |
8,748,328 |
9,180,312 |
8,534,673 | ||||||
TOTAL NONCURRENT ASSETS |
6,669,579 |
6,192,858 |
6,949,369 |
23,778,473 |
23,379,341 |
19,845,737 | |||||||
TOTAL ASSETS |
8,389,811 |
6,767,769 |
7,713,757 |
31,042,796 |
28,924,279 |
25,169,278 |
The accompanying notes are an integral part of these financial statements.
38 |
CPFL ENERGIA S.A. | |||||||||||||
Balance Sheets as of December 31, 2012 and January 1, 2012 | |||||||||||||
(in thousands of Brazilian reais) | |||||||||||||
Parent company |
Consolidated | ||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
Note |
December 31, 2013 |
December 31, 2012 |
January 1, 2012 restated |
December 31, 2013 |
December 31, 2012 |
January 1, 2012 restated | ||||||
CURRENT LIABILITIES |
|||||||||||||
Suppliers |
15 |
1,127 |
1,283 |
1,618 |
1,884,693 |
1,689,137 |
1,284,317 | ||||||
Accrued interest on debts |
16 |
- |
- |
- |
125,829 |
138,293 |
136,169 | ||||||
Accrued interest on debentures |
17 |
12,438 |
7,082 |
16,403 |
162,134 |
94,825 |
79,057 | ||||||
Loans and financing |
16 |
- |
- |
- |
1,514,626 |
1,419,034 |
764,097 | ||||||
Debentures |
17 |
- |
150,000 |
150,000 |
34,872 |
310,149 |
516,355 | ||||||
Post-employment benefit obligation |
18 |
- |
- |
- |
76,810 |
51,675 |
40,171 | ||||||
Regulatory charges |
19 |
- |
- |
- |
32,379 |
110,776 |
139,916 | ||||||
Taxes and social contributions payable |
20 |
359 |
453 |
196 |
318,063 |
430,472 |
465,093 | ||||||
Dividends and Interest on Equity |
15,407 |
16,856 |
15,575 |
21,224 |
26,542 |
24,524 | |||||||
Accrued liabilities |
10 |
29 |
7 |
67,633 |
71,725 |
70,035 | |||||||
Derivatives |
34 |
- |
- |
- |
- |
109 |
- | ||||||
Public Utilities |
22 |
- |
- |
- |
3,738 |
3,443 |
3,112 | ||||||
Other accounts payable |
23 |
16,904 |
19,457 |
16,457 |
663,529 |
623,267 |
791,848 | ||||||
TOTAL CURRENT LIABILITIES |
46,246 |
195,159 |
200,258 |
4,905,531 |
4,969,447 |
4,314,692 | |||||||
NONCURRENT LIABILITIES |
|||||||||||||
Suppliers |
15 |
- |
- |
- |
- |
4,467 |
- | ||||||
Accrued interest on debts |
16 |
- |
- |
- |
43,396 |
62,271 |
23,627 | ||||||
Accrued interest on debentures |
17 |
- |
- |
32,177 |
- |
- | |||||||
Loans and financing |
16 |
- |
- |
- |
7,546,144 |
7,658,196 |
5,875,893 | ||||||
Debentures |
17 |
1,287,912 |
150,000 |
300,000 |
7,562,219 |
5,790,263 |
4,417,774 | ||||||
Post-employment benefit obligation |
18 |
- |
- |
- |
350,640 |
831,184 |
305,773 | ||||||
Taxes and social contributions payable |
20 |
- |
- |
- |
32,555 |
- |
165 | ||||||
Deferred taxes debits |
8 |
- |
- |
- |
1,117,146 |
1,155,733 |
1,038,101 | ||||||
Reserve for tax, civil and labor risks |
21 |
260 |
12,524 |
11,713 |
467,996 |
349,094 |
303,231 | ||||||
Derivatives |
34 |
- |
- |
24 |
2,950 |
336 |
24 | ||||||
Public utilities |
22 |
- |
- |
- |
79,438 |
76,371 |
72,360 | ||||||
Other accounts payable |
23 |
31,495 |
29,358 |
28,641 |
103,886 |
135,788 |
159,161 | ||||||
TOTAL NONCURRENT LIABILITIES |
1,319,667 |
191,882 |
340,378 |
17,338,547 |
16,063,703 |
12,196,111 | |||||||
SHAREHOLDERS' EQUITY |
24 |
||||||||||||
Capital |
4,793,424 |
4,793,424 |
4,793,424 |
4,793,424 |
4,793,424 |
4,793,424 | |||||||
Capital reserves |
287,630 |
228,322 |
229,956 |
287,630 |
228,322 |
229,956 | |||||||
Profit reserves |
603,352 |
556,481 |
495,185 |
603,352 |
556,481 |
495,185 | |||||||
Reserve of retained earnings for investment |
108,987 |
326,899 |
- |
108,987 |
326,899 |
- | |||||||
Statutory reserve - financial asset of concession |
265,037 |
- |
- |
265,037 |
- |
- | |||||||
Additional dividend proposed |
567,802 |
455,906 |
758,470 |
567,802 |
455,906 |
758,470 | |||||||
Other comprehensive income |
397,668 |
(36,598) |
563,005 |
397,668 |
(36,598) |
563,005 | |||||||
Retained earnings |
- |
56,293 |
333,082 |
- |
56,293 |
333,082 | |||||||
7,023,899 |
6,380,728 |
7,173,122 |
7,023,899 |
6,380,728 |
7,173,122 | ||||||||
Net equity attributable to noncontrolling shareholders |
- |
- |
- |
1,774,819 |
1,510,401 |
1,485,352 | |||||||
TOTAL SHAREHOLDERS' EQUITY |
7,023,899 |
6,380,728 |
7,173,122 |
8,798,718 |
7,891,129 |
8,658,475 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
8,389,811 |
6,767,769 |
7,713,757 |
31,042,796 |
28,924,279 |
25,169,278 |
The accompanying notes are an integral part of these financial statements.
39 |
CPFL ENERGIA S.A. | |||||||||
Statement of income for the years ended December 31, 2013 and 2012 | |||||||||
(in thousands of Brazilian reais, except for Earnings per share) | |||||||||
Parent company |
Consolidated | ||||||||
STATEMENT OF INCOME |
Note |
December 31, 2013 |
December 31, 2012 |
December 31, 2013 |
December 31, 2012 | ||||
NET OPERATING REVENUE |
26 |
1,649 |
1,452 |
14,633,856 |
14,890,875 | ||||
COST OF ELECTRIC ENERGY SERVICES |
|||||||||
Cost of electric energy |
27 |
- |
- |
(8,196,687) |
(8,252,995) | ||||
Operating cost |
28 |
- |
- |
(1,467,516) |
(1,377,706) | ||||
Services rendered to third parties |
28 |
- |
- |
(1,009,518) |
(1,355,675) | ||||
|
|
|
| ||||||
GROSS OPERATING INCOME |
1,649 |
1,452 |
3,960,135 |
3,904,499 | |||||
Operating expenses |
28 |
||||||||
Sales expenses |
- |
- |
(376,597) |
(468,146) | |||||
General and administrative expenses |
(22,626) |
(29,549) |
(928,614) |
(724,364) | |||||
Other Operating Expense |
- |
(36) |
(285,148) |
(376,898) | |||||
|
|
|
| ||||||
INCOME FROM ELECTRIC ENERGY SERVICE |
(20,977) |
(28,134) |
2,369,775 |
2,335,091 | |||||
INTEREST IN SUBSIDIARIES, ASSOCIATES AND JOINT VENTURES |
12 |
1,022,779 |
1,281,414 |
120,868 |
120,680 | ||||
FINANCIAL INCOME (EXPENSE) |
29 |
||||||||
Income |
57,637 |
15,301 |
699,208 |
706,963 | |||||
Expense |
(84,497) |
(37,385) |
(1,670,651) |
(1,284,736) | |||||
(26,860) |
(22,084) |
(971,443) |
(577,773) | ||||||
INCOME BEFORE TAXES |
974,942 |
1,231,197 |
1,519,200 |
1,877,998 | |||||
Social contribution |
8 |
(8,257) |
(13,301) |
(156,756) |
(178,017) | ||||
Income tax |
8 |
(29,267) |
(41,645) |
(413,408) |
(492,919) | ||||
(37,523) |
(54,945) |
(570,164) |
(670,936) | ||||||
NET INCOME |
937,419 |
1,176,252 |
949,036 |
1,207,062 | |||||
Net income attributable to controlling shareholders |
937,419 |
1,176,252 | |||||||
Net income attributable to noncontrolling shareholders |
11,618 |
30,810 | |||||||
Earnings per share attributable to controlling shareholders - basic |
25 |
0.97 |
1.22 |
0.97 |
1.22 | ||||
Earnings per share attributable to controlling shareholders - diluted |
25 |
0.95 |
1.20 |
0.95 |
1.20 |
The accompanying notes are an integral part of these financial statements.
40 |
CPFL Energia S.A. | ||||
Statement of comprehensive income for the years ended on December 31, 2103 and 2012 | ||||
(In thousands of Brazilian reais – R$) | ||||
Parent company | ||||
2013 |
|
2012 restated | ||
Net income |
937,419 |
1,176,252 | ||
Items that will not be reclassified subsequently to profit or loss: | ||||
Equity on comprehensive income of subsidiaries |
460,226 |
(572,225) | ||
Comprehensive income of the year |
1,397,645 |
604,027 | ||
Consolidated | ||||
2013 |
|
2012 restated | ||
Net income |
949,036 |
1,207,062 | ||
Other comprehensive income: |
||||
Items that will not be reclassified subsequently to profit or loss: |
||||
- Actuarial gain/(loss) |
460,226 |
(572,225) | ||
Comprehensive income of the year |
1,409,262 |
634,837 | ||
Comprehensive income attributable to controlling shareholders |
1,397,645 |
604,027 | ||
Comprehensive income attributable to non controlling shareholders |
11,618 |
30,810 |
The accompanying notes are an integral part of these financial statements.
41 |
CPFL Energia S.A. and subsidiaries | ||||||||||||||||||||||||||
Statement of changes in shareholders' equity for the years ended in December 31 2013, and 2012 | ||||||||||||||||||||||||||
(in thousands of Brazilian Reais) | ||||||||||||||||||||||||||
Net equity attributable to |
||||||||||||||||||||||||||
Profit reserves |
Other comprehensive income |
noncontrolling shareholders |
||||||||||||||||||||||||
Earnings |
Statutory reserve |
Other |
Total | |||||||||||||||||||||||
Capital |
Legal |
retained for |
financial asset |
Deemed |
Post-employment |
Retained |
Total |
comprehensive |
Other |
Shareholders' | ||||||||||||||||
Capital |
reserves |
reserve |
investment |
of concession |
Dividend |
Cost |
benefit obligation |
earnings |
income |
equity |
equity | |||||||||||||||
Balance at January 1, 2012 restated |
4,793,424 |
229,956 |
495,185 |
- |
- |
758,470 |
563,005 |
- |
333,082 |
7,173,122 |
20,679 |
1,464,673 |
8,658,475 | |||||||||||||
Total comprehensive income |
||||||||||||||||||||||||||
Net income for the restated of the year |
- |
- |
- |
- |
- |
- |
- |
- |
1,176,252 |
1,176,252 |
- |
30,810 |
1,207,062 | |||||||||||||
Other comprehensive income - actuarial loss |
- |
- |
- |
- |
- |
- |
- |
(572,225) |
- |
(572,225) |
- |
- |
(572,225) | |||||||||||||
- |
- |
- |
- |
- |
- |
- |
(572,225) |
1,176,252 |
604,027 |
- |
30,810 |
634,837 | ||||||||||||||
Internal changes of shareholders'equity |
||||||||||||||||||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
- |
(41,482) |
- |
41,482 |
- |
(1,421) |
1,421 |
- | |||||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
- |
14,104 |
- |
(14,104) |
- |
483 |
(483) |
- | |||||||||||||
- Formation of legal reserve |
- |
- |
61,296 |
- |
- |
- |
- |
- |
(61,296) |
- |
- |
- |
- | |||||||||||||
- Reserve of retained earnings for investment |
- |
- |
- |
326,899 |
- |
- |
- |
- |
(326,899) |
- |
- |
- |
- | |||||||||||||
- Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(334) |
(334) | |||||||||||||
- |
- |
61,296 |
326,899 |
- |
- |
(27,378) |
- |
(360,817) |
- |
(938) |
604 |
(334) | ||||||||||||||
Capital transactions with the shareholders |
||||||||||||||||||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
- |
3,921 |
3,921 |
- |
- |
3,921 | |||||||||||||
- Interim dividend |
- |
- |
- |
- |
- |
- |
- |
- |
(640,239) |
(640,239) |
- |
- |
(640,239) | |||||||||||||
- Additional Dividend Proposed |
- |
- |
- |
- |
- |
455,906 |
- |
- |
(455,906) |
- |
- |
(5,875) |
(5,875) | |||||||||||||
- Additional dividend aproved |
- |
- |
- |
- |
- |
(758,470) |
- |
- |
- |
(758,470) |
- |
(8,201) |
(766,671) | |||||||||||||
- Payment of capital by non-controlling shareholders in subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,563 |
3,563 | |||||||||||||
- Business Combination - CPFL Renováveis |
- |
(1,634) |
- |
- |
- |
- |
- |
- |
- |
(1,634) |
- |
5,086 |
3,452 | |||||||||||||
- |
(1,634) |
- |
- |
- |
(302,564) |
- |
- |
(1,092,224) |
(1,396,423) |
- |
(5,427) |
(1,401,850) | ||||||||||||||
Balance at December 31, 2012 restated |
4,793,424 |
228,322 |
556,481 |
326,899 |
- |
455,906 |
535,627 |
(572,225) |
56,293 |
6,380,728 |
19,741 |
1,490,660 |
7,891,129 | |||||||||||||
Total comprehensive income |
||||||||||||||||||||||||||
Net income for the year |
- |
- |
- |
- |
- |
- |
- |
- |
937,419 |
937,419 |
- |
11,617 |
949,036 | |||||||||||||
Other comprehensive income - actuarial gain |
- |
- |
- |
- |
- |
- |
- |
460,226 |
- |
460,226 |
- |
- |
460,226 | |||||||||||||
- |
- |
- |
- |
- |
- |
- |
460,226 |
937,419 |
1,397,645 |
- |
11,617 |
1,409,262 | ||||||||||||||
Internal changes of shareholders'equity |
||||||||||||||||||||||||||
- Realization of deemed cost of fixed assets |
- |
- |
- |
- |
- |
- |
(39,336) |
- |
39,336 |
- |
(1,895) |
1,895 |
- | |||||||||||||
- Tax on deemed cost realization |
- |
- |
- |
- |
- |
- |
13,374 |
- |
(13,374) |
- |
644 |
(644) |
- | |||||||||||||
- Earnings retained for investment |
- |
- |
- |
108,987 |
- |
- |
- |
- |
(108,987) |
- |
- |
- |
- | |||||||||||||
- Formation of legal reserve |
- |
- |
46,871 |
- |
- |
- |
- |
- |
(46,871) |
- |
- |
- |
- | |||||||||||||
- Transfer to statutory reserve |
- |
- |
- |
(326,899) |
326,899 |
- |
- |
- |
- |
- |
- |
- |
- | |||||||||||||
- Statutory reserve for the year |
- |
- |
- |
- |
(61,863) |
- |
- |
- |
61,863 |
- |
- | |||||||||||||||
- Other changes in non-controlling shareholders |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(68) |
(68) | |||||||||||||
- |
- |
46,871 |
(217,912) |
265,037 |
- |
(25,962) |
- |
(68,033) |
- |
(1,251) |
1,182 |
(68) | ||||||||||||||
Capital transactions with the shareholders |
||||||||||||||||||||||||||
- Prescribed dividend |
- |
- |
- |
- |
- |
- |
- |
- |
5,172 |
5,172 |
- |
- |
5,172 | |||||||||||||
- Interim dividend |
- |
- |
- |
- |
- |
- |
- |
- |
(363,049) |
(363,049) |
- |
(2,301) |
(365,349) | |||||||||||||
- Additional Dividend Proposed |
- |
- |
- |
- |
- |
567,802 |
- |
- |
(567,802) |
- |
- |
- |
- | |||||||||||||
- Additional dividend aproved |
- |
- |
- |
- |
- |
(455,906) |
- |
- |
- |
(455,906) |
- |
(17,589) |
(473,495) | |||||||||||||
- Payment of capital by non-controlling shareholders in subsidiaries |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,566 |
3,566 | |||||||||||||
- IPO of CPFL Renováveis |
- |
59,308 |
- |
- |
- |
- |
- |
- |
- |
59,308 |
- |
269,191 |
328,500 | |||||||||||||
- |
59,308 |
- |
- |
- |
111,896 |
- |
- |
(925,679) |
(754,475) |
- |
252,867 |
(501,605) | ||||||||||||||
Balance at December 31, 2013 |
4,793,424 |
287,630 |
603,352 |
108,987 |
265,037 |
567,802 |
509,665 |
(111,999) |
- |
7,023,899 |
18,490 |
1,756,326 |
8,798,718 |
The accompanying notes are an integral part of these financial statements.
42 |
CPFL Energia S/A | |||||||
Statement of cash flow for the years ended on December 31, 2013 and 2012 | |||||||
(In thousands of Brazilian reais – R$) | |||||||
Parent company |
Consolidated | ||||||
December 31, 2013 |
|
December 31, 2012 restated |
December 31, 2013 |
|
December 31, 2012 restated | ||
OPERATING CASH FLOW |
|||||||
Income for the year, before income tax and social contribution |
974,942 |
1,231,197 |
1,519,200 |
1,877,998 | |||
ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES |
|||||||
Depreciation and amortization |
76 |
65 |
1,055,230 |
978,926 | |||
Provision for tax, civil, labor and environmental risks |
267 |
7 |
316,787 |
94,926 | |||
Allowance for doubtful accounts |
- |
- |
70,324 |
163,811 | |||
Interest and monetary adjustment |
81,189 |
30,028 |
1,294,281 |
904,340 | |||
Post-employment benefit expense |
- |
- |
61,665 |
33,332 | |||
Interest in subsidiaries, associates and joint ventures |
(1,022,779) |
(1,281,414) |
(120,868) |
(120,680) | |||
Losses on the write-off of noncurrent assets |
- |
- |
7,248 |
54,579 | |||
Deferred taxes (PIS and COFINS) |
- |
- |
28,328 |
(64,005) | |||
Other |
- |
- |
(5,218) |
21,919 | |||
33,695 |
(20,117) |
4,226,977 |
3,945,147 | ||||
DECREASE (INCREASE) IN OPERATING ASSETS |
|||||||
Consumers, concessionaires and licensees |
- |
- |
129,731 |
(435,899) | |||
Dividend and interest on equity received |
792,146 |
1,199,996 |
112,607 |
79,730 | |||
Recoverable taxes |
21,797 |
47,539 |
42,176 |
51,772 | |||
Lease |
- |
- |
1,648 |
(3,969) | |||
Escrow deposits |
12,935 |
(28) |
101,310 |
8,505 | |||
Resources provided by the Energy Development Account - CDE |
- |
- |
(145,571) |
(24,972) | |||
Other operating assets |
(1,196) |
4,747 |
(30,725) |
(41,289) | |||
INCREASE (DECREASE) IN OPERATING LIABILITIES |
|||||||
Suppliers |
(156) |
(336) |
191,089 |
388,975 | |||
Other taxes and social contributions |
(147) |
699 |
(130,405) |
(149,121) | |||
Other liabilities with post-employment benefit obligation |
- |
- |
(85,546) |
(79,450) | |||
Regulatory charges |
- |
- |
(78,397) |
(27,600) | |||
Reserve for tax, civil and labor risks paid |
(12,991) |
- |
(184,070) |
(64,084) | |||
Advance from Eletrobrás - Resources provided by the CDE |
- |
- |
9,246 |
- | |||
Other operating liabilities |
(435) |
3,738 |
10,820 |
(23,842) | |||
CASH FLOWS PROVIDED BY OPERATIONS |
845,648 |
1,236,238 |
4,170,890 |
3,623,904 | |||
Interests paid |
(76,561) |
(45,080) |
(1,093,465) |
(866,025) | |||
Income tax and social contribution paid |
(27,551) |
(39,976) |
(559,879) |
(768,578) | |||
NET CASH FROM OPERATING ACTIVITIES |
741,536 |
1,151,182 |
2,517,546 |
1,989,301 | |||
INVESTING ACTIVITIES |
|||||||
Acquisition of subsidiaries net of cash acquired |
- |
- |
- |
(706,186) | |||
Payment of acquisition payables |
- |
- |
- |
(172,476) | |||
Capital increase in investments |
(1,563) |
(66,701) |
- |
- | |||
Increase in property, plant and equipment |
(345) |
(508) |
(882,588) |
(1,027,109) | |||
Financial investments, pledges, funds and tied deposits |
4,710 |
49,263 |
41,392 |
(13,943) | |||
Lease |
- |
- |
(584) |
(6,581) | |||
Additions to intangible assets |
- |
- |
(852,248) |
(1,432,902) | |||
Sale of non-financial asset |
- |
- |
80,945 |
- | |||
Advance for future capital increase |
(59,342) |
(55) |
- |
- | |||
Loans to subsidiaries, associates and joint ventures |
(8,290) |
2,799 |
(81,456) |
- | |||
Other |
- |
- |
- |
(1,374) | |||
|
|
|
| ||||
NET CASH FLOW USED IN INVESTING ACTIVITIES |
(64,830) |
(15,202) |
(1,694,539) |
(3,360,571) | |||
FINANCING ACTIVITIES |
|||||||
IPO of CPFL Renováveis |
- |
- |
328,500 |
- | |||
Loans, financing and debentures obtained |
1,287,180 |
- |
5,958,322 |
4,286,812 | |||
Loans, financing and debentures, net of derivatives paid |
(299,535) |
(149,827) |
(4,499,451) |
(1,737,088) | |||
Dividend and interest on shareholders’ equity paid |
(815,514) |
(1,393,507) |
(838,990) |
(1,406,846) | |||
NET CASH FLOW PROVIDED BY (USED IN) FINANCING ACTIVITIES |
172,131 |
(1,543,334) |
948,381 |
1,142,878 | |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
848,837 |
(407,354) |
1,771,388 |
(228,392) | |||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS |
141,835 |
549,189 |
2,435,034 |
2,663,425 | |||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS |
990,672 |
141,835 |
4,206,422 |
2,435,034 |
The accompanying notes are an integral part of these financial statements.
43
CPFL Energia S.A. | |||||||
Added value statements of income for the years ended on December 31, 2013 and 2012 | |||||||
(in thousands of Brazilian Reais) | |||||||
Parent company |
Consolidated | ||||||
December 31, 2013 |
|
December 31, 2012 restated |
December 31, 2013 |
|
December 31, 2012 restated | ||
1. Revenues |
2,162 |
2,108 |
20,202,380 |
22,177,037 | |||
1.1 Operating revenues |
1,817 |
1,600 |
18,334,968 |
19,897,228 | |||
1.2 Revenues related to the construction of own assets |
345 |
508 |
933,337 |
1,092,070 | |||
1.3 Revenue from infrastructure construction |
- |
- |
1,004,399 |
1,351,550 | |||
1.4 Allowance of doubtful accounts |
- |
- |
(70,324) |
(163,811) | |||
2. (-) Inputs |
(8,881) |
(12,700) |
(12,149,335) |
(12,656,301) | |||
2.1 Electricity purchased for resale |
- |
- |
(9,125,580) |
(9,168,816) | |||
2.2 Material |
(320) |
(424) |
(635,653) |
(876,839) | |||
2.3 Outsourced services |
(5,370) |
(6,902) |
(910,453) |
(1,057,512) | |||
2.4 Other |
(3,191) |
(5,374) |
(1,477,649) |
(1,553,134) | |||
3. Gross added value (1 + 2) |
(6,719) |
(10,592) |
8,053,045 |
9,520,736 | |||
4. Retentions |
(76) |
(65) |
(1,057,261) |
(979,206) | |||
4.1 Depreciation and amortization |
(76) |
(65) |
(760,285) |
(694,493) | |||
4.2 Amortization of intangible assets |
- |
- |
(296,977) |
(284,714) | |||
5. Net added value generated (3 + 4) |
(6,794) |
(10,657) |
6,995,783 |
8,541,530 | |||
6. Added value received in transfer |
1,095,519 |
1,315,809 |
835,455 |
846,842 | |||
6.1 Financial Income |
72,740 |
34,395 |
714,588 |
726,163 | |||
6.2 Equity in subsidiaries |
1,022,779 |
1,281,414 |
120,868 |
120,679 | |||
7. Added value to be distributed (5 + 6) |
1,088,725 |
1,305,152 |
7,831,239 |
9,388,372 | |||
8. Distribution of added value |
|||||||
8.1 Personnel and charges |
11,362 |
14,713 |
748,154 |
700,364 | |||
8.1.1 Direct remuneration |
8,209 |
6,218 |
460,373 |
429,458 | |||
8.1.2 Benefits |
2,248 |
8,005 |
251,652 |
227,454 | |||
8.1.3 Government severance indemnity fund for employees - F.G.T.S. |
905 |
489 |
36,129 |
43,452 | |||
8.2 Taxes, fees and contributions |
55,343 |
76,986 |
4,421,865 |
6,148,889 | |||
8.2.1 Federal |
55,322 |
76,982 |
1,625,726 |
2,954,321 | |||
8.2.2 Estate |
20 |
4 |
2,782,086 |
3,183,205 | |||
8.2.3 Municipal |
- |
- |
14,053 |
11,363 | |||
8.3 Interest and rentals |
84,602 |
37,201 |
1,712,182 |
1,332,058 | |||
8.3.1 Interest |
84,475 |
37,081 |
1,673,516 |
1,299,091 | |||
8.3.2 Rental |
127 |
121 |
38,665 |
29,425 | |||
8.3.3 Other |
- |
- |
1 |
3,542 | |||
8.4 Interest on capital |
937,419 |
1,176,251 |
949,036 |
1,207,062 | |||
8.4.1 Dividends (inclunding additional proposed) |
843,424 |
1,089,948 |
836,452 |
1,093,869 | |||
8.4.2 Retained earnings |
93,995 |
86,303 |
112,584 |
113,193 | |||
1,088,725 |
1,305,152 |
7,831,239 |
9,388,372 |
The accompanying notes are an integral part of these financial statements.
44
CPFL ENERGIA S.A.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEARS ENDED ON DECEMBER 31, 2013 AND 2012
(Amounts stated in thousands of Brazilian reais, except where otherwise indicated)
( 1 ) OPERATIONS
CPFL Energia S.A. (“CPFL Energia” or “Company”) is a publicly quoted corporation incorporated for the principal purpose of acting as a holding company, participating in the capital of other companies primarily dedicated to electric energy distribution, generation and sales activities in Brazil.
The Company’s headquarters are located at Gomes de Carvalho street, 1510 - 14º floor- Room 142 - Vila Olímpia - São Paulo - SP - Brasil.
The Company has direct and indirect interests in the following operational subsidiaries (unaudited information on the concession area, number of consumers, energy production capacity and associated data):
Energy distribution |
Company Type |
Equity Interest |
Consolidation criteria |
Location (State) |
Number of municipalities |
Approximate number of consumers (in thousands) |
Concession term |
End of the concession | ||||||||
Companhia Paulista de Força e Luz ("CPFL Paulista") |
Publicly-quoted corporation |
Direct |
Full |
Interior of São Paulo |
234 |
4,004 |
30 years |
November 2027 | ||||||||
Companhia Piratininga de Força e Luz ("CPFL Piratininga") |
Publicly-quoted corporation |
Direct |
Full |
Interior of São Paulo |
27 |
1,572 |
30 years |
October 2028 | ||||||||
Rio Grande Energia S.A. ("RGE") |
Publicly-quoted corporation |
Direct |
Full |
Interior of Rio Grande do Sul |
255 |
1,398 |
30 years |
November 2027 | ||||||||
Companhia Luz e Força Santa Cruz ("CPFL Santa Cruz") |
Private corporation |
Direct |
Full |
Interior of São Paulo and Paraná |
27 |
197 |
16 years |
July 2015 | ||||||||
Companhia Leste Paulista de Energia ("CPFL Leste Paulista") |
Private corporation |
Direct |
Full |
Interior of São Paulo |
7 |
55 |
16 years |
July 2015 | ||||||||
Companhia Jaguari de Energia ("CPFL Jaguari") |
Private corporation |
Direct |
Full |
Interior of São Paulo |
2 |
37 |
16 years |
July 2015 | ||||||||
Companhia Sul Paulista de Energia ("CPFL Sul Paulista") |
Private corporation |
Direct |
Full |
Interior of São Paulo |
5 |
80 |
16 years |
July 2015 | ||||||||
Companhia Luz e Força de Mococa ("CPFL Mococa") |
Private corporation |
Direct |
Full |
Interior of São Paulo and Minas Gerais |
4 |
44 |
16 years |
July 2015 |
Installed power (MW) | ||||||||||||||
Energy generation |
Company Type |
Equity Interest |
Consolidation criteria |
Location (State) |
Number of plants / type of energy |
Total |
CPFL participation | |||||||
CPFL Geração de Energia S.A. |
Publicly-quoted corporation |
Direct |
Full |
São Paulo, Goiás and Minas Gerais |
1 Hydroelectric, 2 SHPs (*) e 1 Thermal |
695 |
695 | |||||||
CERAN - Companhia Energética Rio das Antas |
Private corporation |
Indirect |
Full |
Rio Grande do Sul |
3 Hydroelectric |
360 |
234 | |||||||
Foz do Chapecó Energia S.A. |
Private corporation |
Indirect |
(d) |
Santa Catarina and |
1 Hydroelectric |
855 |
436 | |||||||
Campos Novos Energia S.A. |
Private corporation |
Indirect |
(d) |
Santa Catarina |
1 Hydroelectric |
880 |
429 | |||||||
BAESA - Energética Barra Grande S.A. |
Publicly-quoted corporation |
Indirect |
(d) |
Santa Catarina and |
1 Hydroelectric |
690 |
173 | |||||||
Centrais Elétricas da Paraíba S.A. |
Private corporation |
Indirect |
(d) |
Paraíba |
2 Thermals |
342 |
180 | |||||||
Paulista Lajeado Energia S.A. |
Private corporation |
Indirect |
Full |
Tocantins |
1 Hydroelectric |
903 |
63 | |||||||
CPFL Energias Renováveis S.A. |
Publicly-quoted corporation |
Indirect |
Full |
(c) |
(c) |
(c) |
(c) | |||||||
CPFL Centrais Geradoras Ltda ("CPFL Centrais Geradoras") (e) |
Limited company |
Direct |
Full |
São Paulo |
9 SHPs |
24 |
24 |
Commercialization of energy |
Company Type |
Core activity |
Equity Interest |
Consolidation criteria | ||||
CPFL Comercialização Brasil S.A. ("CPFL Brasil") |
Private corporation |
Energy commercialization |
Direct |
Full | ||||
Clion Assessoria e Comercialização de Energia Elétrica Ltda. |
Limited company |
Commercialization and provision of energy services |
Indirect |
Full | ||||
CPFL Comercialização Cone Sul S.A. ("CPFL Cone Sul") |
Private corporation |
Energy commercialization |
Indirect |
Full | ||||
CPFL Planalto Ltda. ("CPFL Planalto") |
Limited company |
Energy commercialization |
Direct |
Full |
45
Services |
Company Type |
Core activity |
Equity Interest |
Consolidation criteria | ||||
CPFL Serviços, Equipamentos, Industria e Comércio S.A. |
Private corporation |
Manufacturing, commercialization, rental and maintenance of electro-mechanical equipment and service provision |
Direct |
Full | ||||
NECT Serviços Administrativos Ltda ("Nect") |
Limited company |
Provision of administrative services |
Direct |
Full | ||||
CPFL Atende Centro de Contatos e Atendimento Ltda. ("CPFL Atende") |
Limited company |
Provision of telephone answering services |
Direct |
Full | ||||
CPFL Total Serviços Administrativos Ltda. ("CPFL Total") |
Limited company |
Billing and collection services |
Direct |
Full | ||||
CPFL Telecom S.A ("CPFL Telecom") |
Private corporation |
Telecommunication services |
Direct |
Full | ||||
CPFL Transmissão Piracicaba S.A ("CPFL Transmissão") |
Private corporation |
Energy transmission |
Indirect |
Full | ||||
Other |
Company Type |
Core activity |
Equity Interest |
Consolidation criteria | ||||
CPFL Jaguariúna Participações Ltda ("CPFL Jaguariuna") |
Limited company |
Venture capital company |
Direct |
Full | ||||
CPFL Jaguari de Geração de Energia Ltda ("Jaguari Geração") |
Limited company |
Venture capital company |
Direct |
Full | ||||
Chapecoense Geração S.A. ("Chapecoense") |
Private corporation |
Venture capital company |
Indirect |
(d) | ||||
Sul Geradora Participações S.A. ("Sul Geradora") |
Private corporation |
Venture capital company |
Indirect |
Full | ||||
CPFL Participações S.A ("CPFL Participação") (f) |
Private corporation |
Venture capital company |
Direct |
Full |
(a) SHP – Small Hydropower Plant
(b) Paulista Lajeado has a 7% participation in the installed power of Investco S.A.(5.93% share of its capital).
(c) CPFL Renováveis has operations in São Paulo, Minas Gerais, Mato Grosso, Santa Catarina, Ceará, Rio Grande do Norte, Paraná and Rio Grande do Sul states and its main activities are: (i) holding investments in renewable generation sources; (ii) identification, development, and exploitation of generation potential sources; and (iii) commercialization of electric energy. At December 31, 2013, CPFL Renováveis had a project portfolio of 2,359 MW of installed capacity (1,280.7 MW operational), as follows:
· Hydropower generation: 40 SHP’s (420 MW) being 35 SHP’s operational (326.6 MW) and 5 SHP’s under developing (93.4MW);
· Wind power generation: 52 projects (1,567.9 MW) being 16 projects operational (583 MW) and 36 projects under construction/developing (984.9 MW);
· Biomass power generation: 8 plants operational (370 MW);
· Solar energy generation: 1 solar plant operational (1 MW).
(d) Due to changes introduced by the new accounting standard (IFRS 11/CPC 19 (R2)), as disclosed in Note 2.9, the companies Chapecoense, Enercan, Baesa e Epasa are accounted for as joint venture and as from January 1, 2013 (and for comparative purpose the balances of December 31 and January1, 2012 were restated) are no longer proportionally consolidated in the Company’s financial statements. Their assets, liabilities and results are accounted for using the equity method of accounting.
(e) CPFL Centrais Geradoras
On August 29, 2013, it was approved at Partners Meeting of CPFL Centrais Geradoras the incorporation of the net assets spun-off:
· Small hydropower plants (“SHPs”) Rio do Peixe I and Rio do Peixe II and Hydroelectric generation plant (HGP) Santa Alice: previously held by our subsidiary distributor CPFL Leste Paulista;
· SHP Macaco Branco, previously held by distributor CPFL Jaguari;
46
· HGPs Lavrinha, São José and Turvinho, previously held by distributor CPFL Sul Paulista;
· HGPs Pinheirinho and São Sebastião previously held by distributor CPFL Mococa.
The objective of the corporate restructuring was to comply with Decree 7,805/12 an Law 12,783/2013 in relation to deverticalization of generators included in electric energy distributors. This transaction was also approved at the Annual General Meeting of their distributors on August 29, 2013, note 12.3.
(f) CPFL Participações
CPFL Participações, a fully-owned direct subsidiary, is a private corporate, set up in 2013 with the objective of holding interests in other companies or entities.
(g) The subsidiary Chapecoense fully consolidates the financial statements of its direct subsidiary, Foz de Chapecó
In relation to the concession term that end 2015, on 26 June, 2012, our subsidiaries filled a request for extension of the concession contracts, under the present conditions, reserving the right to review the request in the event of changes in the current contractual conditions. Our subsidiaries confirmed the request for extension on October 10, 2012. To the date of approval of these financial statements, Management is not aware of the terms of the renewal.
( 2 ) PRESENTATION OF THE FINANCIAL STATEMENTS
2.1 Basis of presentation:
The individual (Parent Company) financial statements prepared in accordance with generally accepted accounting principles in Brazil, based on the guidelines provided by the Brazilian Committee on Accounting Pronouncements (Comitê de Pronunciamentos Contábeis - CPC) and diverge from of the Separate Financial Statements which, under International Financial Reporting Standards – IFRS, must account for investments in subsidiaries, associates, and joint ventures at cost or fair value.
The consolidated financial statements were prepared in accordance with the Accounting Policies Adopted in Brazil and with the IFRS, issued by the International Accounting Standard Board – IASB.
The Company also follows the guidelines of the Accounting Manual of the Brazilian Electricity Sector and the standards laid down by the National Electric Energy Agency (Agência Nacional de Energia Elétrica – ANEEL), when these are not in conflict with the accounting policies adopted in Brazil and/or IFRS.
The consolidated financial statements were authorized for issue by the Board of Directors on March 10, 2014.
2.2 Basis of measurement:
The financial statements have been prepared on the historic cost basis except for the following material items recorded in the balance sheets: i) derivative financial instruments measured at fair value, ii) financial instruments measured at fair value through profit or loss, and iii) available-for-sale financial assets measured at fair value.
2.3 Use of estimates and judgments:
The preparation of the financial statements requires Company Management to make judgments, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses.
47
By definition, the accounting estimates are rarely the same as the actual results. Accordingly, Company Management reviews the estimates and assumptions on an ongoing basis, based on previous experience and other relevant factors. Adjustments resulting from reviews to accounting estimates are recorded in the period in which the estimates are reviewed and in any future periods affected.
Information about assumptions and estimate that are subject to a greater degree of uncertainty and involve the risk of resulting in a material adjustment if these assumptions and estimates suffer significant changes in subsequent periods is included in the following accounts:
· Note 6 – Consumers, concessionaires and licensees;
· Note 8 – Deferred taxes credits and debits;
· Note 9 – Leases;
· Note 10 – Financial asset of concession;
· Note 11 – Other credits (Allowance for doubtful accounts);
· Note 13 – Property, plant and equipment and recognition of impairment losses;
· Note 14 – Intangible assets and recognition of impairment losses;
· Note 18 – Post-employment benefit obligation;
· Note 21 – Provisions for tax, civil and labor risks and escrow deposits;
· Note 26 – Net operating revenues;
· Note 27 – Cost of electric energy; and
· Note 34 – Financial instruments.
2.4 Functional currency and presentation currency:
The Company’s functional currency is the Brazilian Real, and the financial statements are presented in thousands of reais. Figures are rounded only after addition of the amounts. Consequently, when added, the amounts shown in thousands of reais may not tally with the rounded totals.
2.5 Basis of consolidation:
(i) Business combinations
The Company measures goodwill as the fair value of the consideration transferred including the recorded amount of any non-controlling interest in the acquiree, less the recorded amount of the identifiable assets acquired and liabilities assumed, all measured as of the acquisition date.
(ii) Subsidiaries, associates and joint ventures:
The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases. Associates and joint ventures are accounted for using the equity method of accounting from the moment significant influence or joint control, respectively, is established.
A joint venture is a joint arrangement whereby the parties (two or more) that have joint control of the arrangement have rights to the arrangement’s net assets. A joint control exists when the decisions about the relevant activities require the unanimous consent of the parties sharing the control.
The accounting policies of subsidiaries, associates and joint ventures taken into consideration for consolidation and/or equity method of accounting, as applicable, are aligned with the Company's accounting policies.
48
Subsidiaries and joint ventures, as well associates, are accounted by equity method in the parent company financial statements. Joint ventures are accounted by equity method in the consolidated financial statements.
The consolidated financial statements include the balances and transactions of the Company and its subsidiaries. The balances and transactions of assets, liabilities, income and expenses have been fully consolidated for our subsidiaries. Prior to consolidation in the Company's financial statements, the financial statements of the subsidiaries CPFL Geração, CPFL Brasil, CPFL Jaguari Geração and CPFL Renováveis are fully consolidated with those of their subsidiaries.
Intra-group balances and transactions, and any income and expenses derived from these transactions, are eliminated in preparing the consolidated financial statements. Unrealized gains arising from transactions with equity accounted investees are eliminated against the investment to the extent of the Company’s interest in the investee. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment.
In the case of subsidiaries, the portion related to non-controlling shareholders is stated in equity and stated after profit or loss and comprehensive income in each period presented.
Balances of joint ventures, as well our interest in each of them is described in note 12.8.
(iii) Acquisition of non-controlling interest
Accounted for as equity transaction (within the shareholders’ equity) and therefore no goodwill is recognized as a result of such transactions.
2.6 Segment information:
An operating segment is a component of the Company (i) that engages in operating activities from which it may earn revenues and incur expenses, (ii) whose operating results are regularly reviewed by Management to make decisions about resources to be allocated and assess the segment's performance, and (iii) for which discrete financial information is available.
Company Management bases strategic decisions on reports, segmenting the business into: (i) electric energy distribution activities (“Distributionâ€); (ii) electric energy generation activities from conventional sources (“Generationâ€); (iii) electric energy generation activities from renewable sources (“Renewablesâ€); (iv) energy commercialization (“Commercializationâ€); (v) service activities; and (vi) other activities not listed in the previous items.
Presentation of the operating segments includes items directly attributable to them, such as allocations required, including intangible assets.
2.7 Information on corporate interests:
The Company's interests in the direct and indirect subsidiaries and joint ventures are described in note 1. Except for (i) the companies ENERCAN, BAESA, Chapecoense and EPASA, which, as from January 1, 2013 (adjusted for purposes of comparison from January 1, 2012), are no longer consolidated proportionally and are accounted for using the equity method of accounting (note 3), and (ii) the investment recorded at cost by the subsidiary Paulista Lajeado in Investco S.A., all other entities are fully consolidated.
As of December 31, 2013 and 2012 and as of January 1, 2012, the participation of non-controlling interests stated in the financial statements refers to the interests held by third-parties in the subsidiaries CERAN, Paulista Lajeado and CPFL Renováveis.
2.8 Value added statements
The Company prepared individual and consolidated value added statements (“DVAâ€) in conformity with technical pronouncement CPC 09 - Value Added Statement, and these are presented as an integral part of the financial statements in accordance with generally accepted accounting principles in Brazil and as complementary information to the financial statements in accordance with IFRS, as the statement is neither provided for nor mandatory in accordance with IFRS.
49
2.9 Restatement of the Financial Statements of 2012 and Balance Sheets of January 1, 2012
As mentioned in notes 3.8 and 3.9, accounting standards CPC 33 (R1) / IAS 19 (R1) – Employee benefits and CPC 19 (R2) / IFRS 11 – Joint Arrangements, are applicable from January 1, 2013. As adoption of these accounting standards constitutes a change in accounting policies, the Company is retrospectively applying these standards in accordance with CPC 23 / IAS 8, and therefore the Company and its subsidiaries are restating the 2012 financial statements for comparison purposes.
We present below the effects on our previously presented financial statements:
ASSETS |
December 31, 2012 |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
December 31, 2012 |
January 1, 2012 stated |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
January 1, 2012 restated | |||||||
CURRENT ASSETS |
|||||||||||||||
Cash and cash equivalents |
2,477,894 |
(42,860) |
- |
2,435,034 |
2,699,837 |
(36,411) |
- |
2,663,425 | |||||||
Consumers, concessionaires and licensees |
2,268,601 |
(63,577) |
- |
2,205,024 |
1,874,280 |
(13,547) |
- |
1,860,733 | |||||||
Dividends and interest on shareholders´ equity receivable |
2,894 |
52,139 |
- |
55,033 |
830 |
26,991 |
- |
27,821 | |||||||
Financial investments |
6,100 |
- |
- |
6,100 |
47,521 |
- |
- |
47,521 | |||||||
Recoverable taxes |
263,403 |
(12,417) |
- |
250,987 |
277,463 |
(7,373) |
- |
270,090 | |||||||
Derivatives |
870 |
- |
- |
870 |
3,733 |
- |
- |
3,733 | |||||||
Materials and supplies |
49,346 |
(12,520) |
- |
36,826 |
44,872 |
(4,020) |
- |
40,852 | |||||||
Leases |
9,740 |
- |
- |
9,740 |
4,581 |
- |
- |
4,581 | |||||||
Financial asset of concession |
34,444 |
- |
- |
34,444 |
- |
- |
- |
- | |||||||
Other credits |
516,903 |
(6,022) |
- |
510,880 |
409,938 |
(5,154) |
- |
404,784 | |||||||
TOTAL CURRENT ASSETS |
5,630,196 |
(85,257) |
- |
5,544,938 |
5,363,054 |
(39,514) |
- |
5,323,541 | |||||||
NONCURRENT ASSETS |
|||||||||||||||
Consumers, concessionaires and licensees |
162,017 |
(359) |
- |
161,658 |
182,300 |
- |
- |
182,300 | |||||||
Escrow deposits |
1,184,554 |
(59,215) |
- |
1,125,339 |
1,128,616 |
(45,999) |
- |
1,082,617 | |||||||
Financial investments |
- |
- |
- |
- |
109,965 |
(35,055) |
- |
74,910 | |||||||
Recoverable taxes |
225,036 |
(18,383) |
- |
206,653 |
216,715 |
(18,114) |
- |
198,601 | |||||||
Derivatives |
486,438 |
- |
- |
486,438 |
215,642 |
- |
- |
215,642 | |||||||
Deferred taxes credits |
1,318,618 |
(60,831) |
- |
1,257,787 |
1,176,535 |
(49,954) |
- |
1,126,581 | |||||||
Leases |
31,703 |
- |
- |
31,703 |
24,521 |
- |
- |
24,521 | |||||||
Financial asset of concession |
2,342,796 |
- |
- |
2,342,796 |
1,376,664 |
- |
- |
1,376,664 | |||||||
Post-employment benefit obligation |
10,203 |
- |
(10,203) |
- |
3,416 |
- |
(3,416) |
- | |||||||
Investment at cost |
116,654 |
- |
- |
116,654 |
116,654 |
- |
- |
116,654 | |||||||
Other credits |
420,155 |
(76,340) |
- |
343,814 |
279,460 |
(45,934) |
- |
233,526 | |||||||
Investment |
- |
1,022,126 |
- |
1,022,126 |
- |
1,006,324 |
- |
1,006,324 | |||||||
Property, plant and equipment |
9,611,958 |
(2,507,897) |
- |
7,104,060 |
8,292,076 |
(2,619,351) |
- |
5,672,725 | |||||||
Intangible assets |
9,535,360 |
(355,048) |
- |
9,180,312 |
8,927,439 |
(392,766) |
- |
8,534,673 | |||||||
TOTAL NONCURRENT ASSETS |
25,445,491 |
(2,055,948) |
(10,203) |
23,379,341 |
22,050,003 |
(2,200,850) |
(3,416) |
19,845,737 | |||||||
TOTAL ASSETS |
31,075,687 |
(2,141,205) |
(10,203) |
28,924,279 |
27,413,057 |
(2,240,364) |
(3,416) |
25,169,278 | |||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
December 31, 2012 |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
December 31, 2012 |
January 1, 2012 stated |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
January 1, 2012 restated | |||||||
CURRENT LIABILITIES |
|||||||||||||||
Suppliers |
1,691,002 |
(1,865) |
- |
1,689,137 |
1,240,143 |
44,174 |
- |
1,284,317 | |||||||
Accrued interest on debts |
142,599 |
(4,305) |
- |
138,293 |
141,902 |
(5,734) |
- |
136,169 | |||||||
Accrued interest on debentures |
95,614 |
(789) |
- |
94,825 |
83,552 |
(4,495) |
- |
79,057 | |||||||
Loans and financing |
1,558,499 |
(139,465) |
- |
1,419,034 |
896,414 |
(132,317) |
- |
764,097 | |||||||
Debentures |
336,459 |
(26,309) |
- |
310,149 |
531,185 |
(14,830) |
- |
516,355 | |||||||
Post-employment benefit obligation |
51,675 |
- |
- |
51,675 |
40,695 |
- |
(524) |
40,171 | |||||||
Regulatory charges |
114,488 |
(3,712) |
- |
110,776 |
145,146 |
(5,230) |
- |
139,916 | |||||||
Taxes and social contributions payable |
442,365 |
(11,894) |
- |
430,472 |
483,028 |
(17,935) |
- |
465,093 | |||||||
Dividends and interest on equity |
26,542 |
(0) |
- |
26,542 |
24,524 |
(0) |
- |
24,524 | |||||||
Accrued liabilities |
72,535 |
(810) |
- |
71,725 |
70,771 |
(736) |
- |
70,035 | |||||||
Derivatives |
109 |
- |
- |
109 |
- |
- |
- |
- | |||||||
Public utilities |
30,422 |
(26,979) |
- |
3,443 |
28,738 |
(25,626) |
- |
3,112 | |||||||
Other accounts payable |
631,043 |
(7,776) |
- |
623,267 |
813,338 |
(21,491) |
- |
791,848 | |||||||
TOTAL CURRENT LIABILITIES |
5,193,351 |
(223,903) |
- |
4,969,447 |
4,499,437 |
(184,220) |
(524) |
4,314,692 | |||||||
NONCURRENT LIABILITIES |
|||||||||||||||
Suppliers |
4,467 |
- |
- |
4,467 |
- |
- |
- |
- | |||||||
Accrued interest on debts |
62,271 |
- |
- |
62,271 |
23,627 |
- |
- |
23,627 | |||||||
Loans and financing |
9,035,534 |
(1,377,338) |
- |
7,658,196 |
7,382,455 |
(1,506,562) |
- |
5,875,893 | |||||||
Debentures |
5,895,143 |
(104,880) |
- |
5,790,263 |
4,548,651 |
(130,877) |
- |
4,417,774 | |||||||
Post-employment benefit obligation |
325,455 |
- |
505,729 |
831,184 |
414,629 |
- |
(108,856) |
305,773 | |||||||
Taxes and social contributions payable |
- |
- |
- |
- |
165 |
- |
- |
165 | |||||||
Deferred taxes debits |
1,155,733 |
- |
- |
1,155,733 |
1,038,101 |
- |
- |
1,038,101 | |||||||
Reserve for tax, civil and labor risks |
386,079 |
(36,985) |
- |
349,094 |
338,121 |
(34,891) |
- |
303,231 | |||||||
Derivatives |
336 |
- |
- |
336 |
24 |
- |
- |
24 | |||||||
Public utilities |
461,157 |
(384,787) |
- |
76,371 |
440,926 |
(368,566) |
- |
72,360 | |||||||
Other accounts payable |
149,099 |
(13,312) |
- |
135,788 |
174,410 |
(15,248) |
- |
159,161 | |||||||
TOTAL NONCURRENT LIABILITIES |
17,475,275 |
(1,917,301) |
505,729 |
16,063,703 |
14,361,110 |
(2,056,144) |
(108,856) |
12,196,111 | |||||||
SHAREHOLDERS' EQUITY |
|||||||||||||||
Capital |
4,793,424 |
- |
- |
4,793,424 |
4,793,424 |
- |
- |
4,793,424 | |||||||
Capital reserves |
228,322 |
- |
- |
228,322 |
229,956 |
- |
- |
229,956 | |||||||
Profit reserves |
556,481 |
- |
- |
556,481 |
495,185 |
- |
- |
495,185 | |||||||
Reserve of retained earnings for investment |
326,899 |
- |
- |
326,899 |
- |
- |
- |
- | |||||||
Dividend |
455,906 |
- |
- |
455,906 |
758,470 |
- |
- |
758,470 | |||||||
Other comprehensive income |
535,627 |
- |
(572,225) |
(36,598) |
563,005 |
- |
- |
563,005 | |||||||
Retained earnings |
- |
- |
56,293 |
56,293 |
227,118 |
- |
105,964 |
333,082 | |||||||
6,896,660 |
- |
(515,932) |
6,380,728 |
7,067,158 |
- |
105,964 |
7,173,122 | ||||||||
Net equity attributable to noncontrolling shareholders |
1,510,401 |
- |
- |
1,510,401 |
1,485,352 |
- |
1,485,352 | ||||||||
TOTAL SHAREHOLDERS' EQUITY |
8,407,061 |
- |
(515,932) |
7,891,129 |
8,552,511 |
- |
105,964 |
8,658,475 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
31,075,687 |
(2,141,205) |
(10,203) |
28,924,279 |
27,413,057 |
(2,240,364) |
(3,416) |
25,169,278 |
50
STATEMENT OF INCOME |
2012 |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
2012 | |||
NET OPERATING REVENUE |
15,055,147 |
(164,272) |
- |
14,890,875 | |||
COST OF ELECTRIC ENERGY SERVICES |
|||||||
Cost of electric energy |
(7,725,980) |
(527,015) |
- |
(8,252,995) | |||
Operating cost |
(1,620,312) |
292,278 |
(49,672) |
(1,377,706) | |||
Services rendered to third parties |
(1,355,675) |
- |
- |
(1,355,675) | |||
|
|
|
| ||||
GROSS OPERATING INCOME |
4,353,181 |
(399,009) |
(49,672) |
3,904,499 | |||
Operating expenses |
|||||||
Sales expenses |
(468,345) |
200 |
- |
(468,146) | |||
General and administrative expenses |
(732,823) |
8,459 |
- |
(724,364) | |||
Other Operating Expense |
(380,899) |
4,001 |
- |
(376,898) | |||
|
|
|
| ||||
INCOME FROM ELECTRIC ENERGY SERVICE |
2,771,113 |
(386,349) |
(49,672) |
2,335,091 | |||
INTEREST IN SUBSIDIARIES, ASSOCIATES AND JOINT VENTURES |
- |
120,680 |
- |
120,680 | |||
FINANCIAL INCOME (EXPENSE) |
|||||||
Income |
720,332 |
(13,369) |
- |
706,963 | |||
Expense |
(1,487,964) |
203,228 |
- |
(1,284,736) | |||
(767,632) |
189,859 |
- |
(577,773) | ||||
INCOME BEFORE TAXES |
2,003,481 |
(75,810) |
(49,672) |
1,877,998 | |||
Social contribution |
(198,987) |
20,969 |
- |
(178,017) | |||
Income tax |
(547,760) |
54,841 |
- |
(492,919) | |||
(746,747) |
75,811 |
- |
(670,936) | ||||
NET INCOME |
1,256,734 |
- |
(49,672) |
1,207,062 | |||
Net income attributable to controlling shareholders |
1,225,924 |
- |
(49,672) |
1,176,252 | |||
Net income attributable to noncontrolling shareholders |
30,810 |
- |
- |
30,810 | |||
Earnings per share attributable to controlling shareholders: |
|||||||
Basic |
1.27 |
- |
(0.05) |
1.22 | |||
Diluted |
1.26 |
- |
(0.05) |
1.20 |
51
Parent company | |||||
STATEMENT OF COMPREHENSIVE INCOME |
2012 |
Retrospective application - Employee benefits |
2012 | ||
Net income |
1,225,924 |
(49,672) |
1,176,252 | ||
Equity on comprehensive income of subsidiaries |
- |
(572,225) |
(572,225) | ||
Comprehensive income for the year |
1,225,924 |
(621,897) |
604,027 | ||
Consolidated | |||||
STATEMENT OF COMPREHENSIVE INCOME |
2012 |
Retrospective application - Employee benefits |
2012 | ||
Net income |
1,256,734 |
(49,672) |
1,207,062 | ||
Other comprehensive income: |
|||||
Items that will not be reclassified subsequently to profit or loss |
|||||
Actuarial plans loss |
- |
(572,225) |
(572,225) | ||
Comprehensive income for the year |
1,256,734 |
(621,897) |
634,837 | ||
Comprehensive income attributtable to controlling shareholders |
1,225,924 |
(621,897) |
604,027 | ||
Comprehensive income attributable to non controlling shareholders |
30,810 |
- |
30,810 |
52
OPERATING CASH FLOW |
December 31, 2012 |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
December 31, 2012 | |||
Income for the year, before income tax and social contribution |
2,003,481 |
(75,811) |
(49,672) |
1,877,998 | |||
ADJUSTMENT TO RECONCILE INCOME TO CASH PROVIDED BY OPERATING ACTIVITIES |
|||||||
Depreciation and amortization |
1,127,103 |
(148,177) |
- |
978,926 | |||
Provision for tax, civil, labor and environmental risks |
95,226 |
(300) |
- |
94,926 | |||
Allowance for doubtful accounts |
163,903 |
(92) |
- |
163,811 | |||
Interest and monetary adjustment |
1,099,913 |
(195,573) |
- |
904,340 | |||
Post-employment benefit income/(expense) |
(16,340) |
- |
49,672 |
33,332 | |||
Equity in subsidiaries |
- |
(120,680) |
- |
(120,680) | |||
Losses on the write-off of noncurrent assets |
54,579 |
- |
- |
54,579 | |||
Deferred taxes (PIS and COFINS) |
(64,005) |
- |
- |
(64,005) | |||
Other |
21,919 |
- |
- |
21,919 | |||
4,485,779 |
(540,632) |
- |
3,945,147 | ||||
DECREASE (INCREASE) IN OPERATING ASSETS |
|||||||
Consumers, concessionaires and licensees |
(486,380) |
50,481 |
- |
(435,899) | |||
Dividends and interest on shareholders´ equity receivable |
- |
79,730 |
- |
79,730 | |||
Recoverable taxes |
48,558 |
3,214 |
- |
51,772 | |||
Lease |
(3,969) |
- |
- |
(3,969) | |||
Escrow deposits |
8,305 |
200 |
- |
8,505 | |||
Advance from Eletrobrás - Resources provided by the CDE |
(24,972) |
- |
- |
(24,972) | |||
Other operating assets |
(48,523) |
7,234 |
- |
(41,289) | |||
INCREASE (DECREASE) IN OPERATING LIABILITIES |
|||||||
Suppliers |
435,014 |
(46,039) |
- |
388,975 | |||
Other taxes and social contributions |
(146,600) |
(2,521) |
- |
(149,121) | |||
Other liabilities with post-employment benefit |
(79,450) |
- |
- |
(79,450) | |||
Regulatory charges |
(29,057) |
1,457 |
- |
(27,600) | |||
Reserve for tax, civil and labor risks paid |
(64,084) |
- |
- |
(64,084) | |||
Other operating liabilities |
(68,314) |
44,472 |
- |
(23,842) | |||
CASH FLOWS PROVIDED BY OPERATIONS |
4,026,307 |
|
(402,403) |
- |
|
3,623,904 | |
Interests paid |
(1,018,078) |
152,053 |
- |
(866,025) | |||
Income tax and social contribution paid |
(864,145) |
95,567 |
- |
(768,578) | |||
NET CASH FROM OPERATING ACTIVITIES |
2,144,084 |
|
(154,783) |
- |
|
1,989,301 | |
INVESTING ACTIVITIES |
|||||||
Acquisition of subsidiaries net of cash acquired |
(706,186) |
- |
- |
(706,186) | |||
Acquisition payables paid |
(172,476) |
- |
- |
(172,476) | |||
Increase in property, plant and equipment |
(1,034,589) |
7,480 |
- |
(1,027,109) | |||
Financial investments, pledges, funds and tied deposits |
(14,806) |
863 |
- |
(13,943) | |||
Lease |
(6,581) |
- |
- |
(6,581) | |||
Additions to intangible assets |
(1,433,064) |
162 |
- |
(1,432,902) | |||
Other |
(558) |
(816) |
- |
(1,374) | |||
|
|
|
| ||||
NET CASH FLOW USED IN INVESTING ACTIVITIES |
(3,368,260) |
7,689 |
- |
(3,360,571) | |||
FINANCING ACTIVITIES |
|||||||
Loans, financing and debentures obtained |
4,294,254 |
(7,442) |
- |
4,286,812 | |||
Loans, financing and debentures, net of derivative paid |
(1,885,175) |
148,087 |
- |
(1,737,088) | |||
Dividend and interest on shareholders’ equity paid |
(1,406,846) |
- |
- |
(1,406,846) | |||
Other |
- |
- |
- |
- | |||
NET CASH FLOW PROVIDED BY FINANCING ACTIVITIES |
1,002,233 |
140,645 |
- |
1,142,878 | |||
DECREASE IN CASH AND CASH EQUIVALENTS |
(221,943) |
(6,449) |
- |
(228,392) | |||
OPENING BALANCE OF CASH AND CASH EQUIVALENTS |
2,699,837 |
(36,412) |
- |
2,663,425 | |||
CLOSING BALANCE OF CASH AND CASH EQUIVALENTS |
2,477,894 |
(42,860) |
- |
2,435,034 |
53
Consolidated | |||||||
December 31, 2012 |
Retrospective application - Joint arrangements |
Retrospective application - Employee benefits |
December 31, 2012 | ||||
1. Revenues |
22,353,535 |
(176,497) |
- |
22,177,037 | |||
1.1 Operating revenues |
20,070,723 |
(173,495) |
- |
19,897,228 | |||
1.2 Revenues related to the construction of own assets |
1,095,164 |
(3,094) |
- |
1,092,070 | |||
1.3 Revenue from infrastructure construction |
1,351,550 |
- |
- |
1,351,550 | |||
1.4 Allowance of doubtful accounts |
(163,903) |
92 |
- |
(163,811) | |||
2. (-) Inputs |
(12,236,546) |
(419,756) |
- |
(12,656,301) | |||
2.1 Electricity purchased for resale |
(8,584,834) |
(583,982) |
- |
(9,168,816) | |||
2.2 Material |
(1,006,729) |
129,890 |
- |
(876,839) | |||
2.3 Outsourced services |
(1,071,161) |
13,648 |
- |
(1,057,512) | |||
2.4 Other |
(1,573,822) |
20,689 |
- |
(1,553,134) | |||
3. Gross added value (1 + 2) |
10,116,989 |
(596,253) |
- |
9,520,736 | |||
4. Retentions |
(1,127,382) |
148,176 |
- |
(979,206) | |||
4.1 Depreciation and amortization |
(841,374) |
146,881 |
(694,493) | ||||
4.2 Amortization of intangible assets |
(286,009) |
1,295 |
(284,714) | ||||
5. Net added value generated (3 + 4) |
8,989,607 |
(448,077) |
- |
8,541,530 | |||
6. Added value received in transfer |
739,531 |
107,311 |
- |
846,842 | |||
6.1 Financial income |
739,531 |
(13,369) |
726,163 | ||||
6.2 Equity in subsidiaries |
- |
120,679 |
120,679 | ||||
7. Added value to be distributed (5 + 6) |
9,729,138 |
(340,766) |
- |
9,388,372 | |||
8. Distribution of added value |
|||||||
8.1 Personnel and charges |
659,596 |
(8,904) |
49,672 |
700,364 | |||
8.1.1 Direct remuneration |
437,223 |
(7,765) |
429,458 | ||||
8.1.2 Benefits |
178,648 |
(866) |
49,672 |
227,454 | |||
8.1.3 Government severance indemnity fund for employees - F.G.T.S. |
43,725 |
(273) |
43,452 | ||||
8.2 Taxes, fees and contributions |
6,276,188 |
(127,299) |
- |
6,148,889 | |||
8.2.1 Federal |
3,081,294 |
(126,973) |
2,954,321 | ||||
8.2.2 Estate |
3,183,205 |
- |
3,183,205 | ||||
8.2.3 Municipal |
11,689 |
(326) |
11,363 | ||||
8.3 Interest and rentals |
1,536,621 |
(204,563) |
- |
1,332,058 | |||
8.3.1 Interest |
1,493,141 |
(194,049) |
1,299,091 | ||||
8.3.2 Rental |
29,641 |
(216) |
29,425 | ||||
8.3.3 Other |
13,839 |
(10,297) |
3,542 | ||||
8.4 Interest on capital |
1,256,734 |
- |
(49,672) |
1,207,062 | |||
8.4.1 Dividends (including proposed additional) |
1,093,869 |
- |
1,093,869 | ||||
8.4.2 Retained earnings |
162,865 |
- |
(49,672) |
113,193 | |||
9,729,138 |
(340,766) |
- |
9,388,372 |
In the financial statements of the Parent company, the impacts of representation were: (i) a reduction of R$ 515,932 as of December 31, 2012 on the item Investment set against a decrease of R$ 572,225 on comprehensive income in shareholders’ equity and increase of R$ 56,293 on retained earnings; and (ii) an increase of R$ 105,964 as of January 1, 2012 on the item Investment set against retained earnings in shareholders’ equity. In the statement of income of the parent company, the impact was a reduction in equity income of R$ 49,672 in 2012.
( 3 ) SUMMARY OF THE SIGNIFICANT ACCOUNTING POLICIES
The main accounting policies used in preparing these individual and consolidated financial statements are set out below. These policies have been applied consistently to all periods presented.
3.1 Concession agreements
ICPC 01 (R1) and IFRIC 12 – Concession Agreements establishes general guidelines for the recognition and measurement of obligations and rights related to concession agreements and applies to situations in which the granting power controls or regulates which services the concessionaire should provide with the infrastructure, to whom the services should be provided and at what price, and controls any significant residual interest in the infrastructure at the end of the concession period.
Considering these definitions having been attended, the infrastructure of distribution concessionaires is segregated at the time of construction in accordance with the CPC and IFRS standards, so that in the financial statements are record (i) an intangible asset corresponding to the right to operate the concession and collect from the users of public utilities, and (ii) a financial asset corresponding to the unconditional contractual right to receive cash (indemnity) by transferring control of the assets at the end of the concession to the grantor.
54
The value of the financial assets of the concession is determined at fair value, based on the remuneration of the concession assets, as established by the Grantor. The financial asset is classified as available-for-sale and after initial recognition is remeasured in accordance with changes in the estimated cash flows, against finance income or expense in profit or loss for the year.
The remaining amount is recorded as intangible assets and relates to the right to charge consumers for electric energy distribution services, and is amortized in accordance with the consumption pattern that reflects the estimated economic benefit to the end of the concession.
Services related to the construction of infrastructure are recorded in accordance with CPC 17 (R1) and IAS 11 – Construction Contracts, against a financial asset corresponding to the amount subject to right to receive cash (indemnity). Residual amounts are classified as intangible assets and are amortized over the term of the concession in proportion to a curve that reflects the consumption pattern in relation to the economic benefits.
Considering that (i) the tariff model that does not provide for a profit margin for the infrastructure construction services, (ii) the way in which the subsidiaries manage the building the infrastructure by using a high level of outsourcing, and (iii) the fact that there is no provision for profit margin on construction in the Company‘s business plans, Management is of the opinion that the margins on this operation are irrelevant, and therefore no mark-up to the cost is considered in revenue. The revenue and construction costs are therefore presented in profit or loss for the year at the same amounts.
3.2 Financial instruments
- Financial assets
Financial assets are recognized initially on the date that they are originated or on trade date at which the Company or its subsidiaries become parties to the contractual provisions of the instrument. Derecognition of a financial asset occurs when the contractual rights to the cash flows from the asset expire or when the risks and rewards of ownership of the financial asset are transferred. The Company and its subsidiaries hold the following main financial assets:
i. Fair value through profit or loss: these are assets held for trading or designated as such upon initial recognition. The Company and its subsidiaries manage such assets and make purchase and sale decisions based on their fair value in accordance with their documented risk management and investment strategy. These financial assets are measured at fair value, and changes therein are recognized in profit or loss for the year.
ii. Held-to-maturity: these are assets that the Company and its subsidiaries have the positive intent and ability to hold to maturity. Held-to-maturity financial assets are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method, less any impairment losses.
iii. Loans and receivables: these are assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognized initially at fair value and subsequently measured at amortized cost using the effective interest method, less any impairment losses.
iv. Available-for-sale: these are non-derivative financial assets that are designated as available-for-sale or that are not classified in any of the previous categories. Subsequent to initial recognition, interest calculated using the effective interest method is recognized in profit or loss as part of the financial income. Changes to fair value of these financial assets are recognized in the other comprehensive income. The accumulated result in the other comprehensive income is transferred to profit or loss when the asset is realized.
The main asset of the Company and its subsidiaries classified in this category the financial assets the concession which comprises the right for compensation at the end of the concession. The designation of this instrument as available-for-sale is due to its non-classification in the previous categories described. Since Management believes that the compensation will be made at least in accordance with the current tariff pricing model, this instrument cannot be recorded as loans and receivables as the compensation is not fixed or determinable, due to the uncertainty in relation to impairment for reasons other than deterioration of the credit. The main uncertainties relate to the risk of non-recognition of part of these assets and their respective replacement values at the end of the concession by the Grantor.
55
- Financial liabilities
Financial liabilities are initially recognized on the date that they are originated or on the trade date at which the Company or its subsidiaries become a party to the contractual provisions of the instrument. The Company and its subsidiaries have the following main financial liabilities:
i. Measured at fair value through profit or loss: these are financial liabilities that are: (i) held for short-term trading, (ii) designated at fair value in order match the effects of recognition of income and expenses to obtain more relevant and consistent accounting information, or (iii) derivatives. These liabilities are recorded at fair value and any change in their fair value is subsequently recorded in profit or loss.
ii. Other financial liabilities (not measured at fair value through profit or loss): these are other financial liabilities not classified in the previous category. They are measured initially at fair value net of any transaction cost and subsequently measured at amortized cost using the effective interest method.
The Company accounts for guarantees when issued to non-controlled entities or when the financial guarantee is granted to joint ventures at a percentage higher than the Company's interest to cover commitments of joint ventures. Such financial guarantees are initially measured at fair value, by recording (i) a liability corresponding to the risk of non-payment of the debt, which is amortized against financial income simultaneously and in proportion with amortization of the debt, and (ii) an asset equivalent to the right to compensation by the guaranteed party or a prepaid expense under the guarantees, which is amortized by receipt of cash from other shareholders or at the effective interest rate over the term of the guarantee. After initial recognition, the liability related to the financial guarantee is assessed periodically at the higher of the amount determined in accordance with CPC 25 and IAS 37 and the amount initially recognized, less accumulated amortization.
Financial assets and liabilities are offset and the net amount presented when, and only when, there is a legal right to offset the amounts and the intent to settle on a net basis or to realize the asset and settle the liability simultaneously.
- Capital
Common shares are classified as equity. Additional costs directly attributable to share issues and share options are recognized as a deduction from equity, net of any tax effects.
3.3 Lease
At the inception of an agreement is determined whether such arrangement is or contains a lease. A specific asset is the subject of a lease if fulfillment of the arrangement is dependent on the use of that specified asset. An arrangement conveys the right to use the asset if the arrangement conveys to the lessor the right to control the use of the underlying asset.
Leases in which substantially all the risks and rewards are with the lessor are classified as operating leases. Payments/receipts made under operating leases are recognized as expense/revenue in profit or loss on a straight-line basis, over the term of the lease.
Leases which involve not only the right to use assets, but also substantially transfer the risks and rewards to the lessee, are classified as finance leases.
In finance leases in which the Company or its subsidiaries act as lessee, the assets are capitalized to property, plant and equipment at the commencement of the lease against a liability measured at an amount equal to the lower of its fair value and the present value of the minimum future lease payments. Property, plant and equipment are depreciated over the shorter of the estimated useful life of the asset or the lease term.
56
If the Company or its subsidiaries are the lessor in a finance lease, the investment is initially recognized at the construction/acquisition cost of the asset.
In both cases, the financial income/expense is recognized in profit or loss over the term of the lease so as to produce a constant rate of interest on the remaining balance of the investment/liability.
3.4 Property, plant and equipment
Items of property, plant and equipment are measured at acquisition, construction or formation cost less accumulated depreciation and, if applicable, accumulated impairment losses. Cost also includes any other costs attributable to bringing the assets to the place and in a condition to operate as intended by Management, the cost of dismantling the items and restoring the site on which they are located and capitalized borrowing costs on qualifying assets.
The replacement cost of items of property, plant and equipment is recognized if it is probable that it will involve economic benefits for the subsidiaries and if the cost can be reliably measured, and the value of the replaced item is written off. Maintenance costs are recognized in profit or loss as they are incurred.
Depreciation is calculated on a straight-line basis, at annual rates of 2% to 20%, taking into consideration the estimated useful life of the assets, as instructed and defined by the Grantor.
Gains and losses derived from write off of an item of property, plant and equipment are determined by comparing the resources produced by disposal with the carrying amount of the asset, and are recognized net together with other operating income/expense.
Assets and facilities used in the regulated activities are tied to these services and may not be removed, disposed of, assigned or pledged in mortgage without the prior and express authorization of ANEEL. ANEEL regulates the release of Public Electric Energy Utility concession assets, granting prior authorization for release of assets of no use to the concession, but determines that the proceeds of the disposal be deposited in a tied bank account for use in the concession.
3.5 Intangible assets
Includes rights related to non-physical assets such as goodwill and concession exploitation rights, software and rights-of-way.
Goodwill that arises on the acquisition of subsidiaries is measured at the difference between the amount paid and/or payable for acquisition of a business and the net fair value of the assets and liabilities of the subsidiary acquired.
Goodwill is measured at cost less accumulated impairment losses. Goodwill and other intangible assets, if any, with indefinite useful lives are not subject to amortization and are tested annually for impairment.
Negative goodwill is recorded as gain in the income statement in the year of the business acquisition.
In the individual financial statements, fair value adjustments (added value) of net assets acquired in business combinations are included in the carrying amount of the investment and the amortization is stated in the individual statement of income under “income from equity in subsidiaries” in accordance with ICPC 09 (R1). In the consolidated financial statements the amount is stated as intangible and the amortization is classified in the consolidated statement of profit and loss as “amortization of intangible concession asset” under other operating expense.
Intangible assets corresponding to the right to operate concessions may have three origins, as follows:
i. Acquisitions through business combinations: the portion arising from business combinations that corresponds to the right to operate the concession is stated as an intangible asset. Such amounts are amortized over the remaining term of the concessions, on a straight-line basis or based on the net income curves projected for the concessionaires, as applicable.
57
ii. Investments in infrastructure (Application ICPC01 (R1) and IFRIC 12 – Concession agreements): under the electric energy distribution concession agreements with the subsidiaries, the intangible asset recorded corresponds to the concessionaires' right to charge the consumers for use of the concession infrastructure. Since the exploitation term is defined in the agreement, intangible assets with defined useful lives are amortized over the term of the concession in proportion to a curve that reflects the consumption pattern in relation to the economic benefits. For further information see note 3.1.
The infrastructure components are directly tied to the Company's operation and may not be removed, disposed of, assigned or pledged in mortgage without the prior and express authorization of ANEEL. In Resolution 20, of 3 February 1999, ANEEL authorizes public electric energy utilities concessionaires to release from their assets property and assets considered to be of no use to the concession, in accordance with articles 63 and 64 of Decree 41,019, of February 26, 1957, as amended by Decree 56,227 of April 30, 1965.
iii. Public utilities: upon certain generation concessions were granted the concessionaires assumed an obligation to pay the federal government for use of public assets. On the signing date of the respective agreements the Company’s subsidiaries recoded intangible assets and the corresponding liabilities at fair value. The intangible assets, capitalized by interest incurred on the obligation until the start-up date, are amortized on a straight-line basis over the remaining term of each concession.
3.6 Impairment
- Financial assets:
A financial asset not measured at fair value through profit or loss is reassessed at each reporting date to determine whether there is objective evidence that it is impaired. Impairment can occur after the initial recognition of the asset and have a negative effect on the estimated future cash flows.
The Company and its subsidiaries consider evidence of impairment of receivables and held-to-maturity investment securities for both specific asset and at a collective level for all significant securities. Receivables and held-to-maturity investment securities that are not individually significant are collectively assessed for impairment by grouping together the securities with similar risk characteristics.
In assessing collective impairment the Company uses historical trends of the probability of default, timing of recoveries and the amount of loss incurred, adjusted for management's judgment as to whether the assumptions and current economic and credit conditions are such that the actual losses are likely to be higher or lower than suggested by historic trends.
An impairment loss of a financial asset is recognized as follows:
· Amortized cost: as the difference between the carrying amount and the present value of the estimated future cash flows discounted at the asset’s original effective interest rate. Losses are recognized in profit or loss and shown in an allowance account against receivables. When a subsequent event indicates that the amount of impairment loss has decreased, this reduction is reversed to credit through profit or loss.
· Available-for-sale: as the difference between the acquisition cost, net of any principal repayment and amortization of the principal, and the current fair value, less any impairment loss previously recognized in profit or loss. Losses are recognized in profit or loss.
In the case of financial assets recorded at amortized cost and/or debt instruments classified as available-for-sale, if an increase (gain) is identified in subsequent periods, the impairment loss is reversed through profit or loss. However, any subsequent recovery in the fair value of an impaired equity instrument classified as available-for-sale is recognized in other comprehensive income.
- Non-financial assets
58
Non-financial assets that have indefinite useful lives, such as goodwill, are tested annually for impairment to assess whether the asset's carrying amount does not exceed its recoverable value. Other assets subject to amortization are tested for impairment whenever events or changes in circumstance indicate that the carrying amount may be impaired.
An impairment loss is recognized if the carrying amount of an asset exceeds its estimated recoverable amount, which is the greater of its value in use and its fair value less costs to sell.
The methods used to assess impairment include tests based on the asset's value in use. In such cases, the assets (e.g. goodwill, concession asset) are segregated and grouped together at the lowest level that generates identifiable cash inflows (the "cash generating unit", or CGU). If there is an indication of impairment, the loss is recognized in profit or loss. Except in the case of goodwill impairment which cannot be reversed in the subsequent period, impairment losses are reassessed annually for any possibility of reversals.
3.7 Provisions
A provision is recognized if, as a result of a past event, there is a legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. When applicable, provisions are determined by discounting the expected future cash outflows at a rate that reflects current market assessment and the risks specific to the liability.
3.8 Employee benefits
Certain subsidiaries have post-employment benefits including pension plans, recognized by the accrual method in accordance with CPC 33 (R1) and IAS 19 “Employee benefits” (as revised 2011), and are regarded as sponsors of these plans (note 2.9). Although the plans have particularities, they have the following characteristics:
i. Defined contribution plan: a post-employment benefit plan under which the Sponsor pays fixed contributions into a separate entity and will have no liability for the actuarial deficits of the plan. The obligations are recognized as an expense in profit or loss in the periods during which the services are rendered.
ii. Defined benefit plan: The net obligation is calculated as the difference between the present value of the actuarial obligation based on assumptions, biometric studies and interest rates in line with market rates, and the fair value of the plan assets as of the reporting date. The actuarial liability is calculated annually by independent actuaries, under the responsibility of Management, using the projected unit credit method. Actuarial gains and losses are recognized in Other Comprehensive Income when they occur. Net interest (income and expense are calculated by applying the discount rate in the beginning of the plan net liability or asset and the defined benefit obligation. When applicable, the cost of past services is recorded immediately in profit or loss.
If the plan records a surplus and it becomes necessary to recognize an asset, recognition is limited to the total of any unrecognized past service costs and the present value of future economic benefits available in the form of reimbursements or future reductions in contributions to the plan.
3.9 Joint ventures
Until December 31, 2012, the Company consolidated joint ventures proportionally. Since January 1,2013, due to adoption of IFRS 11 / CPC 19 (R2) - Joint Arrangements, the Company no longer consolidates proportionally ENERCAN, BAESA, Chapecoense and EPASA, for which the Company´s interests on these entities are accounted for using the equity method of accounting, which is the Company’s new accounting policy to record joint ventures.
The effects of adoption of this pronouncement are shown in note 2.9.
59
3.10 Dividends and Interest on shareholders’ equity
Under Brazilian law, the Company is required to distribute a mandatory minimum annual dividend of 25% of net income adjusted in accordance with the Company´s bylaws. According to CPC 24, IAS 10 and ICPC 08 (R1) a provision may only be made for the minimum mandatory dividend, and dividends declared but not yet approved are only recognized as a liability in the financial statements after approval by the competent body. They will therefore be held in equity, in the “additional dividend proposed” account, as they do not meet the present liability criteria at the reporting date.
As established in the Company's bylaws and in accordance with current Corporate law, the Board of Directors is responsible for declaring an interim dividend and Interest on shareholders’ equity determined in a half-yearly balance sheet. An interim dividend and interest on shareholders’ equity declared at the base date of June 30 is only recorded as a liability in the Company's financial statement after the date of the Board's decision.
Interest on shareholders' equity is treated in the same way as dividends and is also stated in changes in shareholders’ equity. Withholding tax on interest on shareholders' equity is debited against shareholders’ equity when proposed by Management, as it fulfills the obligation criteria at that time.
3.11 Revenue recognition
Operating income in the course of ordinary activities of the subsidiaries is measured at the fair value of the consideration received or receivable. Operating revenue is recognized when persuasive evidence exists that the most significant risks and rewards have been transferred to the buyer, when it is probable that the financial and economic rewards will flow to the entity, the associated costs can be reliably estimated, and the amount of the operating income can be reliably measured.
Revenue from distribution of electric energy is recognized when the energy is supplied. Unbilled revenue related to the monthly billing cycle is appropriated based on the actual amount of energy provided in the month and the annualized loss rate. Revenue from energy generation sales is accounted for based on the assured energy and at tariffs specified in the terms of the contract or the current market price, as applicable. Energy commercialization revenue is accounted for based on bilateral contracts with market agents and duly registered with the Electric Energy Commercialization Chamber - CCEE. No single consumer represents 10% or more of the total billing of each subsidiary.
Service revenue is recognized when the service is effectively provided, under a service agreement between the parties.
Revenue from construction contracts is recognized based on the percentage of completion method (“fixed-price”), and losses, if any, are recognized in profit or loss as incurred.
3.12 Income tax and Social contribution
Income tax and Social contribution expense are calculated and recognized in accordance with the legislation in force and comprise current and deferred taxes. Income tax and social contribution are recorded in profit or loss except to the extent that they relate to an item recorded directly in shareholders’ equity or other comprehensive income, where it is recorded net of these taxes effects.
Current taxes are the expected taxes payable or receivable/to be offset on the taxable income or loss. Deferred taxes are recorded for temporary differences between the carrying amounts of assets and liabilities for accounting purposes and the equivalent amounts used for taxes purposes and for taxes loss carryforwards.
The Company and certain subsidiaries recorded in their financial statements the effects of taxes loss carryforwards and deductible temporary differences, based on projections of future taxable profits, approved annually by the Boards of Directors and examined by the Fiscal Council. The subsidiaries also recognized taxes credits on merged goodwill, which are amortized in proportion to the individual projected net incomes for the remaining term of each concession agreement.
60
Deferred taxes assets and liabilities are offset if there is a legally enforceable right to offset current taxes liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity.
Deferred income tax and social contribution assets are reviewed at each reporting date and are reduced to the extent that they are no longer probable that the related taxes benefit will be realized.
3.13 Earnings per share
Basic earnings per share are calculated by dividing the profit or loss for the year attributable to the Company’s controlling shareholders by the weighted average number of shares outstanding during the year. Diluted earnings per share are calculated by dividing the profit or loss for the year attributable to the controlling shareholders, adjusted by the effects of instruments that potentially would have impacted the profit or loss for the year by the weighted average of the number of shares outstanding, adjusted by the effects of all dilutive potential convertible notes for the reporting periods, in accordance with CPC 41 and IAS 33.
3.14 Regulatory assets and liabilities
In accordance with the interpretation of IASB/CPC, regulatory assets and liabilities cannot be recognized in the financial statements of the distribution subsidiaries, as they do not meet the requirements for assets and liabilities described in the Framework for the Preparation and Presentation of Financial Statements. The rights or offsetting are therefore only reflected in the financial statements, after they have been recognized in the energy tariffs, based on the tariff reviews and/or adjustments made conducted by the Grantor and on consumption of electric energy by captive consumers.
3.15 Resources provided by the Energy Development Account (CDE) – Government grants
Government grants are only recognized when it is reasonably certain that the amounts will be received by the Company. They are recorded in profit or loss for the periods in which the Company recognizes as income the discounts granted in relation to the low-income subsidy and other tariff discounts and as expense the costs of hydrological risk, involuntary exposure and ESS charges.
The subsidies received through funds from the CDE (Notes 26.3 and 27.1) relate to offset of discounts granted and expenses already incurred in order to provide immediate financial assistance to the distributors, in accordance with IAS 20 / CPC 07.
3.16 New standards and interpretations adopted
A number of IASB and CPC standards were issued or revised in 2013 and are mandatory for accounting periods beginning on or after January 1, 2013:
a) Amendments to IFRS 7 - Disclosures - Offsetting Financial Assets and Financial Liabilities
The amendments to IFRS 7 require an entity to disclose information about rights of offset and related arrangements for financial instruments under an enforceable master netting agreement or similar arrangement.
The Company first applied these amendments, retrospectively, in the current financial year. However, as the Company and its subsidiaries are not party of any offset agreement, the application of the amendments had no significant impact on the disclosures or on the amounts recognized in the financial statements.
b) New and revised standards on consolidation, joint arrangements, associates and disclosures (IFRS 10 / CPC 36 (R3), IFRS11 / CPC 19 (R2), IFRS 12 / CPC 45).
61
In the current financial year, the Company adopted the above-mentioned standards, except for IAS 27 (as amended in 2011), as it only refers to separate financial statements (not applicable for the Company and its subsidiaries).
· IFRS 10 / CPC 36 (R3) - Consolidated Financial Statements
IFRS 10 / CPC 36 (R3) replaces the parts of IAS 27 related to consolidated financial statements and SIC 12 Consolidation — Special Purpose Entities. IFRS 10 / CPC 33 (R3) changes the definition of control so that an investor has control over an investee if it (i) has power over the investee, (ii) is exposed or has rights, to variable returns from its involvement with the investee and (iii) has ability to affect the amount those returns through its power over the investee. An investor must possess all of the above elements to control an investee.
Previously, control was defined as the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Management has analyzed these new concepts and concluded that they have no impact on its financial statements, so that those companies that were previously considered as subsidiaries, associate or jointly controlled entities continued to be classified in the same way.
IFRS 11 / CPC 19 (R2) - Joint arrangements
Previously, IAS 31 covered three types of joint arrangements - jointly controlled entities, jointly controlled operations and jointly controlled assets.
IFRS 11 / CPC 19 (R2) classifies joint arrangements into two types - joint operations and joint ventures. Classification is based on the rights and obligations of the parties in relation to the arrangements, taking into account the structure, legal form and contractual terms of the arrangement and other relevant facts and circumstances. Investments in joint ventures are accounted for using the equity method and proportional consolidation is no longer permitted. Investments in jointly controlled operations are accounted for in such a way that each operator recognizes its assets, liabilities, income and expense.
Company management assessed the classification of the investments of Enercan, Baesa, Chapecoense and Epasa in accordance with IFRS 11 / CPC 19 (R2) and concluded that all these investments, previously classified as jointly controlled entities under IAS 31 and consequently accounted for using the proportional consolidation method, should now be classified under IFRS 11 / CPC 19 (R2) as joint venture and accounted for using the equity method of accounting.
The change in the method of accounting for these investments was applied in accordance with the relevant transition provisions specified in IFRS 11 / CPC 19 (R2) and the comparative amounts were represented to reflect the change in the accounting for the investments (note 2.9).
· IFRS 12 / CPC 45 - Disclosure of interests in other entities
IFRS 12 / CPC 45 is a new standard on disclosure applicable to entities with interests in subsidiaries, joint arrangements, associates and/or unconsolidated structured entities. In general, application of IFRS 12 / CPC 45 resulted in more extensive disclosures in the consolidated financial statements (for further details, see notes 2.5 and 12.8).
c) IFRS 13 / CPC 46 - Fair Value Measurement
This pronouncement establishes a single framework for measuring fair value and disclosures about fair value measurement. It has a wide scope and applies to financial and non-financial instruments in cases where other IFRS standards require or permit measurement of fair value and disclosure of such measurement, except under certain circumstances.
IFRS 13 / CPC 46 provides a new definition of fair value, defined as the price that would be received to sell an asset or paid to transfer a liability in a transaction in the principal market or another more advantageous market at the measurement date, under current market conditions, irrespective of whether this price is directly observable or estimated by another valuation technique. Application is required prospectively from January 1, 2013.
The standard also requires wide-ranging disclosures about fair value measurement. For instance, quantitative and qualitative disclosures are required based on the fair value hierarchy for all assets and liabilities measured at fair value, or for which the fair value has been disclosed in the financial statements. Comparative information need not be disclosed for periods before initial application. The Company's assessment is that application of the standard has had no relevant impact.
62
d) Amendments to IAS 1 Presentation of Items of Other Comprehensive Income
The requirements include the requirement to group other comprehensive income in two categories:
a) items that will not be reclassified subsequently to profit or loss; and
b) items that will be reclassified subsequently to profit or loss when specific conditions are met.
The requirements have been applied retrospectively and the presentation of items of other comprehensive income has therefore been amended to reflect these changes. Application of the amendments to IAS 1 has not resulted in any impact on profit or loss, other comprehensive income and total comprehensive income.
e) Amendments to IAS 1 Presentation of the Financial Statements (clarification of the requirements for presenting comparative information)
The annual improvements to IFRS 2009 - 2011 gave rise to various amendments to IFRS. The most relevant for the Company were those related to presentation of the balance sheet at the beginning of the earliest comparative period presented and the related supporting notes. The amendments specify that a third column of the balance sheet shall be presented when: (a) an entity applies an accounting policy retrospectively or makes a retrospective restatement or reclassification of items in the financial statements; and (b) the retrospective application, restatement or reclassification has a material effect on the information in the third column of the balance sheet. It is not necessary to present the supporting notes for the amounts in the third balance sheet.
As mentioned in note 2.9, the financial statements for 2012 and 2012 are being represented, in accordance with IAS 1.
f) IAS 19 Employee Benefits (as revised in 2011)
In the current year and applied retrospectively, the Company applied IAS 19 (as revised in 2011), match to CPC 33 (R1), for the first time. This amendment changes the accounting for defined benefit plans and termination benefits.
The main changes require recognition of any changes in defined benefit obligations and the fair value of plan assets, and thus eliminate the corridor approach, permitted under the previous version of IAS 19 / CPC 33 (R1), and accelerate recognition of past service costs. All actuarial gains and losses are recognized immediately in other comprehensive income so that the net pension plan asset or defined benefit obligation reflects the full amount of the plan deficit or surplus. Additionally, interest cost and expected returns on plan assets used in the previous version of IAS 19 / CPC 33 (R1) are replaced by recording an amount for "net interest" in accordance with IAS 19 (as revised in 2011) / CPC 33 (R1), which is calculated by applying the discount rate to the net amount of the defined benefit obligation or plan assets. Furthermore, IAS 19 (as revised in 2011) / CPC 33 (R1) introduced certain changes in presentation of the defined benefit cost, including more extensive disclosures, such as the sensitivity to significant actuarial assumptions.
In accordance with IAS 1 and IAS 8, the Company adjusted of corridor in January 1, 2012 in Retained Earnings and for comparison reasons adjusted in the Statement of Income in 2012. The Company applied the relevant transition provisions and restated the comparative amounts retrospectively, as mentioned in note 2.9.
3.17 New standards and interpretations not yet adopted
A number of new IFRS standards and amendments to the standards and interpretations were issued by the IASB and had not yet come into effect for the year ended December 31, 2013. Consequently, the Company has not adopted them for the year ended December 31, 2013:
63
a) IFRS 9 Financial Instruments
Established new requirements for classification and measurement of financial assets and liabilities. Financial assets are classified in two categories: (i) measured at fair value at initial recognition; and (ii) measured at amortized cost, based on the business model under which they are held and the characteristics of the contractual cash flows.
With regard to financial liabilities, the main change comparing to the requirements of IAS 39 is that any change in fair value of a financial liability designated at fair value through profit or loss attributable to changes in the liability's credit risk to be stated in other comprehensive income and not profit or loss, unless such recognition results in incompatibility in profit or loss.
The adoption was tentatively established for annual periods beginning on or after January 1, 2015, but due to the impairment project phase of IFRS 9 has not yet been completed, the IASB decided that this date would not allow entities sufficient time to prepare for application of the standard. The new date will be set when IFRS 9 nears completion.
In relation to changes in financial assets, the distribution subsidiaries have relevant assets classified as available-for-sale, in accordance with the current requirements of IAS 39. These assets represent the right for compensation at the end of the subsidiaries' concession terms. These instruments are designated as available-for-sale due to their non-classification in any of other three categories established by IAS 39 (loans and receivables, fair value through profit or loss and held-to-maturity).
If these instruments were classified in accordance with the new concepts of fair value or amortized cost, they would be designated and measured at "fair value through profit or loss". These financial assets correspond to the amount of compensation at the end of the concession, and therefore fall into this category.
Based on a preliminary evaluation of initial adoption of these changes, the Company estimates that there will be no relevant impacts on its financial statements.
b) Amendments to IAS 32 - Offsetting of Financial Assets and Liabilities
The amendments to IAS 32 clarify the requirements for offsetting (reconciliation of accounts) of financial assets and financial liabilities and address inconsistencies in the current policy for application of the offsetting criteria. The amendments clarify the meaning of "currently has a legal right of set-off"and "simultaneous realization and settlement".
The amendments to IAS 32 are required retrospectively for annual periods beginning on or after January 1, 2014.
Based on a preliminary analysis, the Company does not anticipate relevant impacts on its financial statements.
c) Amendments to IFRS 10, IFRS 12 and IAS 27, Investment Entities
The amendments to IFRS 10 define an investment entity and require an entity that reports and falls into this category not to consolidate its subsidiaries, but to measure them at fair value through profit or loss. To classify as an investment entity, an entity shall: (i) obtains funds from one or more investors for the purpose of providing those investor(s) with investment management services; (ii) commits to its investor(s) that its business purpose is to invest funds solely for returns from capital appreciation, investment income, or both; and (iii) measures and evaluates the performance of substantially all of its investments on a fair value basis.
Changes were consequently made to IFRS 12 and IAS 27 to introduce new disclosure requirements for investment entities.
Based on a preliminary analysis, the Company does not anticipate relevant impacts on its financial statements.
d) IFRIC 21 - Levies
64
This interpretation addresses accounting for liabilities for levies if the liability is within the scope of IAS 37. It also addresses accounting for a levy liability for which the amount and term are known.
Adoption is required for annual periods beginning on or after January 1, 2014. Based on a preliminary analysis, the Company does not anticipate relevant impacts on its financial statements.
e) Addendum to IAS 19 - Defined Benefit Plans Employee contributions
These amendments apply to employees or third-party contributions to the defined benefit plans. The objective of the amendments is to simplify accounting for contributions that do not relate to the years of service of the employee, e.g. employee contributions that are calculated in accordance with a fixed percentage of the salary. These amendments are effective from July 1, 2014. Based on a preliminary analysis, the Company does not anticipate relevant impacts on its financial statements.
f) Amendments to IAS 36 - Recoverable amount disclosures for non-financial assets
The amendments to IAS 36 address the disclosure of information about the recoverable amount of assets if based on fair value less costs of disposal.
Retrospective application of the amendments is required for annual periods beginning after January 1, 2014.
Based on a preliminary analysis, the Company does not anticipate relevant impacts on its financial statements.
( 4 ) DETERMINATION OF FAIR VALUES
A number of the Group’s accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and / or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the notes specific to that asset or liability.
Accordingly, the Company measures fair value in accordance with IFRS 13/CPC 46, which define fair value as an estimate of the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, under current market conditions.
- Property, plant and equipment and intangible assets
The fair value of property, plant and equipment and intangible assets recognized as a result of a business combination is based on market values. The fair value is the estimated amount for which a property could be exchanged on the date of valuation between knowledgeable and willing parties under normal market conditions. The fair value of items of property, plant and equipment is based on the market approach and cost approaches using quoted market prices for similar items when available and replacement cost when appropriate. The fair values of intangible assets are calculated using quoted prices in an active market. Where there is no active market, the fair value will be what the Company would have paid for the intangible assets, on the acquisition date, in an arm’s length transaction between knowledgeable, willing parties based on the best information available.
- Financial instruments
Financial instruments measured at fair values were valued based on quoted prices in an active market, or, if such prices were not available, assessed using pricing models, applied individually for each transaction, taking into consideration the future payment flows, based on the conditions contracted, discounted to present value at market interest rate curves, based on information obtained, when available, from the BM&FBOVESPA S.A – Bolsa de Valores, Mercadorias e Futuros (“BM&FBOVESPA”) and “Associação Brasileira das Entidades dos Mercados Financeiro e de Capitais – ANBIMA” (note 34).
Financial assets classified as available-for-sale refer to the right to compensation, to be paid by the Federal Government regarding the assets of the distribution concessionaires when the concession contract is over. The methodology adopted for marking these assets to market is based on the tariff review process for distributors. This review, conducted every four or five years according to each concessionaire, involves assessing the replacement price for the distribution infrastructure, in accordance with criteria established by the Grantor. This valuation basis is used for pricing the tariff, which is increased annually up to the next tariff review, based on the parameter of the main inflation indices.
65
Provisional Measure 579 of September 11, 2012, converted into Law nº 12,783 on January 11, 2013, established that, for concession contracts that expire by 2017, calculation of the amount of compensation due on reversal of the assets will be based on the replacement value method, according to regulatory criteria to be established the granting authority. In the case of concessions terms that expire after 2017, Management believes that, as under Provisional Measure 579, compensation will be based at least on valuation of the assets using the new replacement value model.
Accordingly, at the time of the tariff review, each concessionaire adjusts the position of the financial asset base for compensation at the amounts ratified by the Grantor and uses the General Market Price Index - IGP-M as best estimate for adjusting the original base to the fair value at subsequent dates, in accordance with the tariff review process.
( 5 ) CASH AND CASH EQUIVALENTS
Parent company |
Consolidated | ||||||
December 31, |
December 31, |
December 31, |
December 31, | ||||
Bank balances |
936 |
741 |
132,130 |
239,212 | |||
Short-term financial investments |
989,737 |
141,095 |
4,074,292 |
2,195,822 | |||
Overnight investment (a) |
- |
- |
46,809 |
18,173 | |||
Bank deposit certificates (b) |
- |
- |
377,556 |
228,818 | |||
Repurchase agreements with debentures (b) |
- |
- |
8,970 |
12,850 | |||
Investment funds (c) |
989,737 |
141,095 |
3,640,957 |
1,935,982 | |||
Total |
990,672 |
141,835 |
4,206,422 |
2,435,034 |
a) Overnight investment, which earn daily interest by investment in repurchase agreements secured on debentures and interest of 20% of the variation in the Interbank Deposit Certificate - CDI.
b) Short-term investments in Bank Deposit Certificates and secured debentures conducted with major financial institutions that operate in the Brazilian financial market, with daily liquidity, low credit risk and interest equivalent, on average, to 101% of the CDI.
c) Amounts invested in an Exclusive Fund, involving investments subject to floating rates to the CDI and tied to federal government bonds, CDBs, secured debentures of major financial institutions, with daily liquidity, low credit risk and interest equivalent, on average, to 101% of CDI.
( 6 ) CONSUMERS, CONCESSIONAIRES AND LICENSEES
In the consolidated financial statements, the balance derives mainly from the supply of electric energy. The following table shows the breakdown at December 31, 2013 and 2012:
66
Consolidated | |||||||||
Past due |
Total | ||||||||
Amounts coming due |
until 90 days |
> 90 days |
December 31, |
December 31, | |||||
Current |
|||||||||
Consumer classes |
|||||||||
Residential |
263,143 |
201,332 |
36,148 |
500,623 |
640,582 | ||||
Industrial |
107,916 |
46,494 |
25,543 |
179,953 |
225,681 | ||||
Commercial |
121,503 |
39,663 |
12,662 |
173,828 |
216,422 | ||||
Rural |
27,905 |
5,919 |
1,199 |
35,023 |
45,801 | ||||
Public administration |
29,558 |
3,939 |
409 |
33,906 |
45,111 | ||||
Public lighting |
25,357 |
3,053 |
9,724 |
38,134 |
49,753 | ||||
Public utilities |
36,362 |
4,430 |
390 |
41,182 |
49,335 | ||||
Billed |
611,744 |
304,830 |
86,075 |
1,002,649 |
1,272,683 | ||||
Unbilled |
627,852 |
- |
- |
627,852 |
597,556 | ||||
Financing of consumers' debts |
64,586 |
7,533 |
56,663 |
128,782 |
137,246 | ||||
Free energy |
4,161 |
- |
- |
4,161 |
3,764 | ||||
CCEE transactions |
21,313 |
- |
- |
21,313 |
18,954 | ||||
Concessionaires and licensees |
324,535 |
- |
- |
324,535 |
264,268 | ||||
Allowance for doubtful accounts |
- |
- |
(125,758) |
(125,758) |
(112,239) | ||||
Other |
24,254 |
- |
- |
24,254 |
22,794 | ||||
Total |
1,678,446 |
312,363 |
16,980 |
2,007,789 |
2,205,024 | ||||
Non current |
|||||||||
Financing of consumers' debts |
120,042 |
- |
- |
120,042 |
136,368 | ||||
Allowance for doubtful accounts |
(7,489) |
- |
- |
(7,489) |
(16,240) | ||||
CCEE transactions |
41,301 |
- |
- |
41,301 |
41,301 | ||||
Concessionaires and licensees |
- |
- |
- |
- |
228 | ||||
Total |
153,854 |
- |
- |
153,854 |
161,658 |
Financing of consumers' debts - Refers to the negotiation of overdue receivables from consumers, principally public utilities. Payment of some of these credits is guaranteed by the debtors, in the case of public entities, by pledging the bank accounts through which their ICMS (VAT) revenue is received. Allowances for doubtful accounts are based on best estimates of the subsidiaries' Managements for unsecured amounts and losses regarded as probable.
Electric Energy Trading Chamber (CCEE) transactions - The amounts refer to the sale of electric energy on the short-term market. The noncurrent amount receivable mainly comprises: (i) adjustments of entries made by the CCEE in response to certain legal decisions (preliminary orders) in the accounting processes for the period from September 2000 to December 2002; and (ii) provisional accounting entries established by the CCEE. The subsidiaries consider that there is no significant risk on the realization of these assets and consequently no valuation allowance was recorded for these transactions.
Concessionaires and licensees - Refers basically to accounts receivable in respect of the supply of electric energy to other concessionaires and licensees, mainly by the subsidiaries CPFL Geração, CPFL Brasil and CPFL Renováveis.
Allowance for doubtful accounts
Changes in the allowance for doubtful accounts are shown below:
67
Consumers, concessionaires and licensees |
Other Credits (note 11) |
Total | |||
At January 1, 2012 restated |
(85,314) |
- |
(85,314) | ||
Allowance for doubtful accounts |
(165,620) |
(22,000) |
(187,620) | ||
Recovery of revenue |
23,809 |
- |
23,809 | ||
Write-off of accounts receivable and provisioned |
98,646 |
- |
98,646 | ||
At December 31, 2012 restated |
(128,478) |
(22,000) |
(150,479) | ||
Allowance for doubtful accounts |
(111,768) |
3,999 |
(107,769) | ||
Recovery of revenue |
35,016 |
2,429 |
37,445 | ||
Write-off of accounts receivable and provisioned |
71,984 |
2,421 |
74,405 | ||
At December 31, 2013 |
(133,247) |
(13,151) |
(146,398) | ||
Current |
(125,758) |
(12,930) |
(138,688) | ||
Noncurrent |
(7,489) |
(221) |
(7,710) |
( 7 ) RECOVERABLE TAXES
Parent company |
Consolidated | ||||||
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | ||||
Current |
|||||||
Prepayments of social contribution - CSLL |
393 |
401 |
|
3,054 |
2,690 | ||
Prepayments of income tax - IRPJ |
1,301 |
1,092 |
|
5,767 |
10,889 | ||
IRRF on interest on equity |
14,091 |
17,143 |
|
14,537 |
17,654 | ||
Income tax and social contribution to be offset |
807 |
850 |
|
14,731 |
22,891 | ||
Withholding tax - IRRF |
13,218 |
5,736 |
|
106,627 |
63,512 | ||
ICMS to be offset |
- |
- |
|
77,559 |
84,487 | ||
Social Integration Program - PIS |
- |
- |
|
6,783 |
8,808 | ||
Contribution for Social Security financing- COFINS |
42 |
42 |
|
30,123 |
36,426 | ||
National Social Security Institute - INSS |
1 |
1 |
|
2,279 |
3,194 | ||
Other |
20 |
46 |
|
972 |
435 | ||
Total |
29,874 |
25,311 |
|
262,433 |
250,987 | ||
|
|||||||
Noncurrent |
|
||||||
Social contribution to be offset - CSLL |
- |
- |
|
42,848 |
39,466 | ||
Income tax to be offset - IRPJ |
- |
- |
|
11,851 |
10,707 | ||
ICMS to be offset |
- |
- |
|
99,777 |
126,061 | ||
Social Integration Program - PIS |
- |
- |
|
3,073 |
5,399 | ||
Contribution for Social Security financing- COFINS |
- |
- |
|
14,116 |
24,621 | ||
Other |
- |
- |
|
1,698 |
399 | ||
Total |
- |
- |
|
173,362 |
206,653 |
Social contribution to be offset – CSLL – In noncurrent, the balance refers primarily to the final favorable decision in a lawsuit filed by the subsidiary CPFL Paulista. The subsidiary CPFL Paulista is awaiting the normal course of permission by the Federal tax authority in order to systematically offset the credit.
ICMS (VAT) to be offset – mainly refers to the credit recorded on acquisition of assets that result in the recognition of intangible assets and financial assets.
PIS and COFINS – In noncurrent, the balance refers basically to credits recognized by the indirect subsidiary CPFL Renováveis in relation to the acquisition of equipment, which will be realized by depreciation of the equipment.
Withholding tax - IRRF – The balance at December 31, 2013 relates mainly to the settlement of derivative instruments.
68
( 8 ) DEFERRED TAXES
8.1- Breakdown of tax credits and debits:
Parent company |
Consolidated | ||||||
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | ||||
Social contribution credit/(debit) |
|||||||
Tax losses carryforwards |
41,245 |
43,686 |
47,660 |
47,490 | |||
Tax benefit of merged goodwill |
- |
- |
121,820 |
137,773 | |||
Deductible temporary differences |
511 |
1,779 |
(185,861) |
(198,344) | |||
Subtotal |
41,756 |
45,465 |
(16,381) |
(13,081) | |||
Income tax credit / (debit) |
|||||||
Tax losses carryforwards |
123,429 |
130,587 |
141,113 |
141,154 | |||
Tax benefit of merged goodwill |
- |
- |
416,418 |
468,844 | |||
Deductible temporary differences |
612 |
1,359 |
(519,615) |
(553,215) | |||
Subtotal |
124,042 |
131,947 |
37,917 |
56,783 | |||
PIS and COFINS credit/(debit) |
|||||||
Deductible temporary differences |
- |
- |
30,025 |
58,353 | |||
Total |
165,798 |
177,411 |
51,560 |
102,054 | |||
Total tax credit |
165,798 |
177,411 |
1,168,706 |
1,257,787 | |||
Total tax debit |
- |
- |
(1,117,146) |
(1,155,733) |
8.2 - Tax benefit of merged goodwill:
Refers to the tax credit calculated on the goodwill derived from the acquisition of subsidiaries, as shown in the following table, which has been incorporated and is recognized in accordance with CVM Instructions nº 319/99 and nº 349/01 and ICPC 01. The benefit is realized in proportion to amortization of the merged goodwill that gave rise to it, in accordance with the projected net income of the subsidiaries during the remaining term of the concession, as shown in note 14.
Consolidated | |||||||
December 31, 2013 |
December 31, 2012 restated | ||||||
Social contribution |
Income tax |
Social contribution |
Income tax | ||||
CPFL Paulista |
68,938 |
191,495 |
77,253 |
214,590 | |||
CPFL Piratininga |
16,148 |
55,414 |
17,662 |
60,609 | |||
RGE |
31,342 |
129,436 |
34,268 |
141,518 | |||
CPFL Santa Cruz |
1,757 |
5,525 |
2,655 |
8,349 | |||
CPFL Leste Paulista |
939 |
2,863 |
1,493 |
4,545 | |||
CPFL Sul Paulista |
1,386 |
4,332 |
2,151 |
6,712 | |||
CPFL Jaguari |
824 |
2,516 |
1,299 |
3,950 | |||
CPFL Mococa |
485 |
1,499 |
807 |
2,502 | |||
CPFL Geração |
- |
23,282 |
- |
25,613 | |||
CPFL Serviços |
- |
57 |
186 |
455 | |||
Total |
121,820 |
416,418 |
137,773 |
468,844 |
8.3 - Accumulated balances on Deductible temporary differences:
69
Consolidated | |||||||||||
December 31, 2013 |
December 31, 2012 restated | ||||||||||
Social contribution |
Income tax |
PIS/COFINS |
Social contribution |
Income tax |
PIS/COFINS | ||||||
Deductible temporary differences |
|||||||||||
Reserve for tax, civil and labor risk |
32,746 |
90,959 |
- |
22,700 |
63,587 |
- | |||||
Post-employment benefit obligation |
2,004 |
5,566 |
- |
1,387 |
4,850 |
- | |||||
Allowance for doubtful accounts |
13,379 |
37,163 |
- |
13,274 |
36,871 |
- | |||||
Free energy provision |
5,429 |
15,081 |
- |
4,884 |
13,569 |
- | |||||
Research and Development and Energy Efficiency Programs |
11,471 |
31,864 |
- |
12,570 |
34,913 |
- | |||||
Reserves related to personnel |
3,522 |
9,785 |
- |
3,151 |
8,741 |
- | |||||
Depreciation rate difference |
7,212 |
20,033 |
- |
7,599 |
21,108 |
- | |||||
Recognition of the concession - adjustment of intangible assets (IFRS/CPC) |
(1,798) |
(4,995) |
- |
(2,024) |
(5,621) |
- | |||||
Recognition of the concession - financial adjustment (IFRS/CPC) |
(36,093) |
(100,258) |
(22) |
(43,062) |
(119,617) |
- | |||||
Reversal of regulatory assets and liabilities (IFRS/CPC) |
27,218 |
75,605 |
30,046 |
48,048 |
133,468 |
57,475 | |||||
Actuarial losses (IFRS/CPC) |
33,178 |
92,464 |
- |
25,587 |
71,365 |
- | |||||
Other adjustments changes in practices (IFRS/CPC) |
13,758 |
38,081 |
- |
12,247 |
34,020 |
- | |||||
Accelerated depreciation |
(9) |
(26) |
- |
(48) |
(133) |
- | |||||
Other |
4,719 |
9,606 |
- |
9,509 |
20,211 |
878 | |||||
Deductible temporary differences - comprehensive income: |
|||||||||||
Property, plant and equipment - deemed cost adjustments (IFRS/CPC) |
(65,079) |
(180,774) |
- |
(69,017) |
(189,597) |
- | |||||
Deductible temporary differences - Business combination - CPFL Renováveis |
- |
||||||||||
Deferred taxes - asset: |
|||||||||||
Fair value of property, plant and equipment (negative value added of assets) |
27,050 |
75,138 |
- |
28,644 |
79,566 |
- | |||||
Deferred taxes - liability: |
|||||||||||
Value added derived from determination of deemed cost |
(6,970) |
(19,360) |
- |
(7,255) |
(20,132) |
- | |||||
Value added of assets received from the former ERSA |
(93,120) |
(258,667) |
- |
(96,452) |
(267,924) |
- | |||||
Intangible asset - exploration right/authorization Jantus, Santa Luzia, Complex Atlântica and BVP |
(155,471) |
(431,863) |
- |
(163,767) |
(454,907) |
- | |||||
Other temporary differences |
(9,006) |
(25,016) |
- |
(6,319) |
(17,553) |
- | |||||
Total |
(185,861) |
(519,615) |
30,025 |
(198,344) |
(553,215) |
58,353 |
8.4 Estimate of recovery
The estimate of recovery of the deferred tax credits recorded in noncurrent assets, derived from temporary non-deductible differences and tax benefit of the merged goodwill and tax loss carry forwards, is based on the projections of future profit or loss, approved by the Board of Directors and reviewed by the Audit Committee, in accordance with the following table:
Expectation of recovery |
Parent company |
Consolidated | ||
2014 |
9,478 |
226,376 | ||
2015 |
15,205 |
179,005 | ||
2016 |
17,136 |
109,404 | ||
2017 |
15,536 |
77,941 | ||
2018 |
13,931 |
73,981 | ||
2019 a 2021 |
36,619 |
187,500 | ||
2022 a 2024 |
29,253 |
143,305 | ||
2025 a 2027 |
22,384 |
127,223 | ||
2028 a 2030 |
6,257 |
6,257 | ||
2031 a 2033 |
- |
37,714 | ||
Total |
165,798 |
1,168,706 |
8.5 - Reconciliation of the amounts of income tax and social contribution reported in the income statements for 2013 and 2012:
70
Parent company | |||||||
2013 |
2012 restated | ||||||
Social contribution |
Income tax |
Social contribution |
Income tax | ||||
Income before taxes |
974,942 |
974,942 |
1,231,197 |
1,231,197 | |||
Adjustments to reflect effective rate: |
|||||||
Equity in subsidiaries |
(1,022,779) |
(1,022,779) |
(1,281,414) |
(1,281,414) | |||
Amortization of intangible asset acquired |
(28,037) |
- |
(28,564) |
- | |||
Tax incentive - Exploitation profit |
163,170 |
163,170 |
206,414 |
206,414 | |||
Other permanent additions, net |
6,357 |
7,037 |
10,175 |
10,976 | |||
Calculation base |
93,654 |
122,370 |
137,808 |
167,173 | |||
Statutory rate |
9% |
25% |
9% |
25% | |||
Tax debit result |
(8,429) |
(30,593) |
(12,403) |
(41,793) | |||
Tax credit (not recorded) / recorded, net |
172 |
1,326 |
(898) |
149 | |||
Total |
(8,257) |
(29,267) |
(13,301) |
(41,645) | |||
Current |
(6,138) |
(19,772) |
(8,791) |
(29,692) | |||
Deferred |
(2,119) |
(9,495) |
(4,510) |
(11,953) | |||
Consolidated | |||||||
2013 |
2012 restated | ||||||
Social contribution |
Income tax |
Social contribution |
Income tax | ||||
Income before taxes |
1,519,200 |
1,519,200 |
1,877,998 |
1,877,998 | |||
Adjustments to reflect effective rate: |
|||||||
Equity in subsidiaries |
(120,868) |
(120,868) |
(120,680) |
(120,680) | |||
Amortization of intangible asset acquired |
101,886 |
131,161 |
107,888 |
137,747 | |||
Tax incentives - PIIT (Technological innovation incentive program) |
(10,882) |
(10,882) |
(11,895) |
(11,895) | |||
Effect of presumed profit system |
(42,151) |
(74,675) |
(103,369) |
(146,158) | |||
REFIS - Law n° 11.941/2009 - art 4° |
(12,739) |
(12,739) |
- |
- | |||
Adjustment of excess and surplus revenue of reactive |
74,318 |
74,318 |
32,260 |
32,260 | |||
Tax incentive - Exploitation profit |
- |
(53,200) |
- |
(41,756) | |||
Other permanent additions, net |
50,489 |
15,871 |
125,606 |
101,119 | |||
Calculation base |
1,559,254 |
1,468,187 |
1,907,810 |
1,828,636 | |||
Statutory rate |
9% |
25% |
9% |
25% | |||
Tax debit result |
(140,333) |
(367,047) |
(171,703) |
(457,159) | |||
Tax credit (not recorded) / recorded, net |
(16,422) |
(46,361) |
(6,315) |
(35,759) | |||
Total |
(156,755) |
(413,408) |
(178,017) |
(492,919) | |||
Current |
(147,107) |
(374,874) |
(228,710) |
(610,418) | |||
Deferred |
(9,648) |
(38,534) |
50,692 |
117,499 |
Amortization of intangible asset acquired – Refers to the non-deductible portion of amortization of intangible assets derived from the acquisition of investees. In 2013, these amounts were classified at the parent company under equity income, in closer conformity with ICPC 09 (R1) (Note 13).
Tax credit (not recorded) / recorded, net – Credits not recorded/recorded by the Company on tax loss carryforwards in the light of a revision of projections, which resulted in a margin recorded to complete the accounting entries.
8.6 Unrecognized tax credits
The parent company has unassessed tax loss and social contribution carryforwards amounting to R$ 121,621 that could be recognized in the future, in accordance with reviews of the annual projections of taxable income.
Some subsidiaries also have income tax and social contribution credits on tax loss carryforwards that were not recognized as it could not be reliable estimated whether future taxable profit will be available against which they can be utilized. In December 31, 2013, the main subsidiaries that have such credits of Income Tax and Social Contribution are CPFL Renováveis (R$ 125,072), Sul Geradora (R$ 72,523) e CPFL Jaguari Geração (R$ 1,779). There is no prescriptive period for use of the tax loss carryforwards.
71
( 9 ) LEASES
Activities to provide services and leases equipment relating to power self-produced, are mainly performed by the subsidiary CPFL Serviços, in which it is the lessor, and the main risks and rewards of ownership of the assets are transferred to the lessees.
The essence is to lease equipment of own power production in order to attend the customers who require higher consumption of electricity at peak hours (when tariffs are higher). In addition, the company offers maintenance and operation services.
The subsidiary constructs the power generation plant at the customer’s place. Since the equipment is operating, the customer makes monthly fixed payments.
These investments are recorded at present value of the minimum lease payments receivable. These payments received are recorded as amortization of the minimum lease payments and the financial revenue is recorded in the profit or loss in accordance with the effective interest rate during the lease term.
The investments produced financial income during 2013 were R$ 14,615 (R$ 12,031 in 2012).
Consolidated |
|||||||
December 31, |
December 31, |
||||||
Gross investment |
93,398 |
93,541 |
|||||
Financial income unrealized |
(44,824) |
(52,098) |
|||||
Present value of minimum lease payments receivable |
48,574 |
41,443 |
|||||
Current |
10,757 |
9,740 |
|||||
Noncurrent |
37,817 |
31,703 |
|||||
Within 1 year |
1 to 5 years |
Over 5 years |
Total | ||||
Gross investment |
15,202 |
45,949 |
32,248 |
93,398 | |||
Present value of minimum lease payments receivable |
10,757 |
26,090 |
11,727 |
48,574 |
At December 31, 2013, there are no (i) unsecured residual amounts that benefit the lessor; (ii) provisions for uncollectible minimum lease payments receivable; or (iii) contingent payments recognized as revenue during the period.
72
( 10 ) FINANCIAL ASSET OF CONCESSION
Consolidated | |
|
|
At January 1, 2012 restated |
1,376,664 |
Noncurrent |
1,376,664 |
Additions |
555,101 |
Effect of changing in amortization rates |
294,785 |
Change in the expectation of cash flow |
159,195 |
Disposal |
(10,211) |
Compensation SHP Rio do Peixe II |
1,706 |
|
|
At December 31, 2012 restated |
2,377,240 |
Current |
34,444 |
Noncurrent |
2,342,796 |
Additions |
536,417 |
Change in the expectation of cash flow |
(66,620) |
Receipt |
(34,444) |
Disposal |
(12,659) |
Spin-off generation activity on the distribution (note 12.3) |
(12,862) |
|
|
As of December 31, 2013 |
2,787,073 |
Noncurrent |
2,787,073 |
The balance refers to the fair value of the financial asset in relation to the right established in the concession agreements of the energy distributors to receive payment on reversal of the assets to the granting authority at the end of the concession.
For the energy distribution, in accordance with the current tariff model, remuneration for this asset is recognized in profit or loss on billing to the consumers and it is realized on receipt of the electric energy bills. Additionally, the difference to adjust the balance to its expected cash flows is recorded against the financial income/expense account in profit or loss for the year, in accordance with the new replacement amount (“VNR” methodology).
For the energy transmission, remuneration for this asset is recognized in accordance with the internal rate of return, which takes into account the investment made and the allowed annual income (“RAP”)to be received during the remaining term of the concession.
The adjustment in the estimated cash flow includes an (i) expense of R$ 66,851 in relation of the distribution subsidiaries, set against financial expense; and (ii) income of R$ 231 in relation of the subsidiary CPFL Transmissão, set against other operating income, since this is component of the allowed annual income for the use of network to ONS (National System Operator).
The amount of R$ 36,917 (originally R$ 34,444 established in current assets and updated until the receiving) was received in 2013, represented by the residual balance of the assets of the concession infrastructure, at replacement values on the transaction date, in relation to compensation for the concession for the Rio do Peixe II Plant, previously held by the subsidiary CPFL Leste Paulista.
As mentioned in note 12.3, as a result of the corporate restructuring in June 2013, the generation assets of the subsidiaries CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista, and CPFL Mococa were spun off and transferred to CPFL Centrais Geradoras. The financial concession asset of R$ 12,862 related to the generation assets previously recorded for those subsidiaries was also transferred to the subsidiary CPFL Centrais Geradoras, forming part of the subsidiary's total fixed assets.
73
( 11 ) OTHER CREDITS
Consolidated | |||||||
Current |
Noncurrent | ||||||
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | ||||
Advances - Fundação CESP |
9,113 |
7,784 |
- |
- | |||
Advances to suppliers |
17,159 |
17,917 |
- |
- | |||
Pledges, funds and tied deposits |
7,695 |
53,566 |
174,538 |
191,931 | |||
Fund tied to foreign currency loans |
- |
- |
- |
34,287 | |||
Orders in progress |
273,496 |
221,883 |
- |
- | |||
Outside services |
6,929 |
8,214 |
- |
- | |||
Advance to energy purchase agreements |
14,614 |
47,832 |
30,981 |
40,254 | |||
Collection agreements |
61,771 |
65,214 |
- |
- | |||
Prepaid expenses |
39,207 |
9,258 |
1,359 |
3,132 | |||
Receivables from Resources provided by the Energy Development Account - CDE |
170,543 |
24,972 |
- |
- | |||
Receivables - Business Combination |
- |
- |
13,950 |
13,950 | |||
Advances to employees |
11,097 |
6,806 |
- |
- | |||
Allowance for doubtful accounts |
(12,930) |
(20,603) |
(221) |
(1,397) | |||
Other |
74,689 |
68,040 |
75,488 |
61,657 | |||
Total |
673,383 |
510,880 |
296,096 |
343,814 |
Pledges, funds and tied deposits: collateral offered to guarantee CCEE operations and short-term cash investments required by the subsidiaries’ loans contracts.
Orders in progress: Encompasses costs and revenue related to ongoing decommissioning or disposal of intangible assets and the service costs related to expenditure on projects in progress under the Energy Efficiency and Research and Development programs, introduced by resolutions 300/2008 and 316/2008 applied until October 2012 and amended by resolution 504/2012 . On termination of the respective projects, balances are amortized against the respective liability recorded in Other Accounts Payable (note 23).
Advance to energy purchase agreements: Refers to prepayments of energy purchases by the subsidiaries, which will be liquidated on delivery of the energy to be supplied.
Collection agreements: Refers to (i) agreements between the distributors and city halls and companies for collection through the electric energy bills and subsequent pass-through of amounts related to public lighting, newspapers, healthcare, residential insurance, etc.; e (ii) receipts by CPFL Total, to be passed on subsequently to the customers who use the collection services provided by that subsidiary.
Receivables from Resources provided by the Energy Development Account - CDE – refer to: (i) low income subsidies totaling R$ 11,808; (ii) other tariff discounts granted to consumers amounting to R$ 70,254; and (iii) increases related to System Service Charge (“ESS”) – energy security, hydrological risk, involuntary exposure and CVA for System Service Charge ESS and energy, amounting to R$ 88,481.
( 12 ) INVESTMENTS
Parent company |
Consolidated | ||||||
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | ||||
Permanent equity interests - equity method |
|||||||
By equity method of the subsidiary |
5,430,352 |
4,867,886 |
1,018,565 |
1,006,771 | |||
Value-added of assets, net |
983,518 |
1,114,676 |
14,116 |
15,355 | |||
Goodwill |
6,054 |
6,054 |
- |
- | |||
Total |
6,419,924 |
5,988,616 |
1,032,681 |
1,022,126 |
12.1 - Permanent equity interests in jointly controlled entities – equity method:
The main information on the investments in direct permanent equity interests is as follows:
74
December 31, 2013 |
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | |||||||||||||
Investment |
Number of shares (thousand) |
Total assets |
Capital |
Shareholders' equity |
Profit or loss for the period |
Shareholders equity interest |
Equity in subsidiaries | ||||||||||
CPFL Paulista |
209,854 |
7,178,481 |
209,854 |
1,186,113 |
620,412 |
1,186,113 |
418,421 |
620,412 |
423,757 | ||||||||
CPFL Piratininga |
53,031,259 |
2,640,008 |
99,900 |
384,609 |
82,985 |
384,609 |
215,944 |
82,985 |
142,535 | ||||||||
CPFL Santa Cruz |
371,772 |
356,681 |
63,858 |
100,369 |
(143) |
100,369 |
107,664 |
(143) |
24,182 | ||||||||
CPFL Leste Paulista |
895,733 |
155,983 |
24,145 |
60,578 |
6,826 |
60,578 |
67,149 |
6,826 |
9,646 | ||||||||
CPFL Sul Paulista |
463,482 |
192,453 |
21,041 |
51,432 |
6,743 |
51,432 |
68,867 |
6,743 |
19,622 | ||||||||
CPFL Jaguari |
212,126 |
167,553 |
16,294 |
23,261 |
(6,631) |
23,261 |
43,952 |
(6,631) |
10,694 | ||||||||
CPFL Mococa |
121,761 |
122,812 |
14,797 |
34,145 |
15,482 |
34,145 |
38,345 |
15,482 |
7,100 | ||||||||
RGE |
807,169 |
3,517,184 |
919,464 |
1,254,557 |
126,851 |
1,254,557 |
1,289,756 |
126,851 |
320,757 | ||||||||
CPFL Geração |
205,487,717 |
5,717,271 |
1,039,619 |
2,116,833 |
239,561 |
2,116,833 |
2,534,388 |
239,561 |
318,149 | ||||||||
CPFL Jaguari Geração (*) |
40,108 |
53,090 |
40,108 |
48,356 |
8,962 |
48,356 |
48,102 |
8,962 |
10,185 | ||||||||
CPFL Brasil |
2,999 |
438,617 |
2,999 |
35,246 |
36,426 |
35,246 |
(81,923) |
36,426 |
105,627 | ||||||||
CPFL Planalto (*) |
630 |
5,120 |
630 |
(115) |
(702) |
(115) |
587 |
(702) |
5,058 | ||||||||
CPFL Serviços |
1,528,988 |
162,485 |
66,620 |
77,078 |
7,445 |
77,078 |
73,056 |
7,445 |
9,140 | ||||||||
CPFL Atende (*) |
1 |
26,701 |
13,991 |
13,746 |
624 |
13,746 |
15,187 |
624 |
2,775 | ||||||||
Nect (*) |
2,059 |
18,958 |
2,059 |
5,999 |
5,796 |
5,999 |
4,646 |
5,796 |
5,750 | ||||||||
CPFL Total (*) |
19,005 |
45,331 |
19,005 |
20,893 |
3,226 |
20,893 |
21,555 |
3,226 |
2,683 | ||||||||
CPFL Jaguariuna (*) |
189,620 |
2,770 |
2,926 |
2,512 |
325 |
2,512 |
2,187 |
325 |
209 | ||||||||
CPFL Telecom |
19,900 |
24,549 |
20 |
(1,311) |
(1,313) |
(1,311) |
2 |
(1,313) |
(3) | ||||||||
CPFL Centrais Geradoras |
14,976 |
18,601 |
14,976 |
16,041 |
1,065 |
16,041 |
- |
1,065 |
- | ||||||||
CPFL Participações |
10 |
- |
- |
10 |
- |
10 |
- |
- |
- | ||||||||
Subtotal - By shareholders' equity of the subsidiary |
5,430,352 |
4,867,886 |
1,153,940 |
1,417,867 | |||||||||||||
Amortization of added value on assets |
- |
- |
(131,161) |
(136,453) | |||||||||||||
Total |
5,430,352 |
4,867,886 |
1,022,779 |
1,281,414 | |||||||||||||
(*) numebr of quotas |
Fair value adjustments (added value) of net assets acquired in business combinations are classified under Investments in the parent company’s balance sheet. Amortization of the fair value adjustments (added value) of net assets of R$ 131,161 (R$136,453 in 2012) is classified in the parent company’s income statement under “income from equity in subsidiaries”, in conformity with ICPC 09 (R1).
The changes in investments in subsidiaries, in the parent company, in the years of 2013 and 2012 are shown below:
Investment |
Investment as of December 31, 2012 restated |
Capital increase /payment of capital |
Equity in subsidiary (profit or loss) |
Equity in subsidiary (Other comprehensive income) |
Changes in Shareholders’ Equity |
Dividend and Interest on shareholders’ equity receivable |
Corporate restructuring |
Other |
Investment as of December 31, 2013 | |||||||||
CPFL Paulista |
418,421 |
- |
620,412 |
308,784 |
- |
(161,504) |
- |
- |
1,186,113 | |||||||||
CPFL Piratininga |
215,944 |
- |
82,985 |
122,403 |
- |
(36,722) |
- |
- |
384,609 | |||||||||
CPFL Santa Cruz |
107,664 |
- |
(143) |
- |
- |
(7,156) |
- |
4 |
100,369 | |||||||||
CPFL Leste Paulista |
67,149 |
- |
6,826 |
- |
- |
(11,522) |
(1,971) |
96 |
60,578 | |||||||||
CPFL Sul Paulista |
68,867 |
- |
6,743 |
- |
- |
(17,264) |
(7,090) |
176 |
51,432 | |||||||||
CPFL Jaguari |
43,952 |
- |
(6,631) |
- |
- |
(12,145) |
(1,920) |
4 |
23,261 | |||||||||
CPFL Mococa |
38,345 |
- |
15,482 |
- |
- |
(17,242) |
(2,443) |
3 |
34,145 | |||||||||
RGE |
1,289,756 |
- |
126,851 |
23,010 |
- |
(185,060) |
- |
- |
1,254,557 | |||||||||
CPFL Geração |
2,534,388 |
- |
239,561 |
6,029 |
59,308 |
(532,152) |
(190,300) |
- |
2,116,833 | |||||||||
CPFL Jaguari Geração |
48,102 |
- |
8,962 |
- |
- |
(8,709) |
- |
- |
48,356 | |||||||||
CPFL Brasil |
(81,923) |
- |
36,426 |
- |
- |
(109,557) |
190,300 |
- |
35,246 | |||||||||
CPFL Planalto |
587 |
- |
(702) |
- |
- |
- |
- |
- |
(115) | |||||||||
CPFL Serviços |
73,056 |
- |
7,445 |
- |
- |
(3,422) |
- |
- |
77,078 | |||||||||
CPFL Atende |
15,187 |
- |
624 |
- |
- |
(2,066) |
- |
- |
13,746 | |||||||||
Nect |
4,646 |
- |
5,796 |
- |
- |
(4,443) |
- |
- |
5,999 | |||||||||
CPFL Total |
21,555 |
- |
3,226 |
- |
- |
(3,888) |
- |
- |
20,893 | |||||||||
CPFL Jaguariuna |
2,187 |
- |
325 |
- |
- |
- |
- |
- |
2,512 | |||||||||
CPFL Telecom |
2 |
- |
(1,313) |
- |
- |
- |
- |
- |
(1,311) | |||||||||
CPFL Centrais Geradoras |
- |
1,553 |
1,065 |
- |
- |
- |
13,424 |
- |
16,041 | |||||||||
CPFL Participações |
- |
10 |
- |
- |
- |
- |
- |
- |
10 | |||||||||
4,867,886 |
1,563 |
1,153,940 |
460,226 |
59,308 |
(1,112,851) |
- |
283 |
5,430,352 |
Investment |
Investment as of January 1, 2012 restated |
Capital increase /payment of capital |
Equity in subsidiary (profit or loss) |
Equity in subsidiary (Other comprehensive income) |
Dividend and Interest on shareholders’ equity receivable |
Corporate restructuring |
Investment as of December 31, 2012 restated | |||||||
CPFL Paulista |
981,355 |
- |
423,757 |
(409,505) |
(577,188) |
- |
418,419 | |||||||
CPFL Piratininga |
422,748 |
- |
142,535 |
(136,628) |
(212,712) |
- |
215,943 | |||||||
CPFL Santa Cruz |
116,634 |
- |
24,182 |
- |
(33,151) |
- |
107,665 | |||||||
CPFL Leste Paulista |
68,587 |
- |
9,646 |
- |
(11,085) |
- |
67,148 | |||||||
CPFL Sul Paulista |
64,465 |
- |
19,622 |
- |
(15,220) |
- |
68,867 | |||||||
CPFL Jaguari |
43,430 |
- |
10,694 |
- |
(10,172) |
- |
43,952 | |||||||
CPFL Mococa |
37,634 |
- |
7,100 |
- |
(6,389) |
- |
38,345 | |||||||
RGE |
1,248,194 |
- |
320,757 |
(13,020) |
(266,175) |
- |
1,289,756 | |||||||
CPFL Geração |
2,491,649 |
- |
318,149 |
(13,072) |
(262,018) |
(320) |
2,534,388 | |||||||
CPFL Jaguari Geração |
47,909 |
- |
10,185 |
- |
(9,991) |
- |
48,103 | |||||||
CPFL Brasil |
(112,633) |
56,699 |
105,627 |
- |
(73,605) |
(58,011) |
(81,923) | |||||||
CPFL Planalto |
8,225 |
- |
5,058 |
- |
(12,696) |
- |
587 | |||||||
CPFL Serviços |
25,330 |
- |
9,140 |
- |
(8,068) |
46,654 |
73,056 | |||||||
CPFL Atende |
14,329 |
- |
2,775 |
- |
(1,917) |
- |
15,187 | |||||||
Nect |
3,859 |
- |
5,750 |
- |
(4,963) |
- |
4,646 | |||||||
CPFL Total |
- |
10,000 |
2,683 |
- |
(1,168) |
10,040 |
21,555 | |||||||
CPFL Jaguariuna |
1,977 |
- |
209 |
- |
- |
- |
2,186 | |||||||
CPFL Telecom |
- |
6 |
(3) |
- |
- |
- |
3 | |||||||
5,463,693 |
66,706 |
1,417,867 |
(572,225) |
(1,506,518) |
(1,638) |
4,867,886 |
In the financial statements, the investment balances correspond to the interest in the entities accounted for by the equity method:
75
December 31, 2013 |
December 31, 2012 restated |
2013 |
2012 restated | |||||
CPFL Geração's investment |
Shareholders equity interest |
Equity in subsidiaries | ||||||
Baesa |
153,175 |
148,606 |
4,618 |
(6,476) | ||||
Enercan |
391,728 |
393,738 |
67,640 |
68,493 | ||||
Foz do Chapecó |
390,822 |
370,627 |
60,809 |
46,501 | ||||
EPASA |
82,839 |
93,801 |
(10,961) |
13,457 | ||||
Net residual value of set up of assets |
14,116 |
15,355 |
(1,238) |
(1,294) | ||||
1,032,681 |
1,022,126 |
120,868 |
120,680 |
12.2 Corporate restructuring CPFL Brasil and CPFL Geração
In order to simplify the corporate structure and centralize the energy generation operations on the subsidiary CPFL Geração, the assets and liabilities related to the investment previously held by CPFL Brasil in subsidiary CPFL Renováveis were spun-off incorporated by CPFL Geração. Consequently, as from January 1, 2013, the date base of the spin-off, the subsidiary CPFL Geração holds directly the entire interest in subsidiary CPFL Renováveis.
The net assets spun-off from the subsidiary CPFL Brasil, as of December 31, 2012, were R$ 1, comprised of (i) cash and cash equivalents of R$ 19; (ii) investment in CPFL Renováveis of R$ 905,281, (iii) acquisition goodwill of R$ 190,300; and (iv) debt of R$ 1,095,599 net of issuance costs. For the subsidiary CPFL Brasil, the spin-off represented a capital decrease of R$ 1, re-established simultaneously by the Company by a capital contribution of the same amount.
The goodwill of R$ 190,300 was recognized in the subsidiary CPFL Brasil at the time of the CPFL Renováveis business combination in 2011, as the subsidiary does not have control of its operations, and is therefore regarded as an associate. This transaction was accounted for at the time in the Company’s equity as a transaction between partners in the Company to have control. Since the subsidiary CPFL Geração obtained control over CPFL Renováveis with the corporate restructuring in March 2013, the subsidiary CPFL Geração recognized the transaction in the same way as the Company, i.e., the amount of R$ 190,300 was recognized in the shareholders’ equity of that subsidiary.
In relation to the spun-off debt, corresponding to the issue of debentures, the subsidiary CPFL Geração issued new debentures to replace those issued by CPFL Brasil, with the same cost, amortization term and interest rate characteristics.
12.3 – Corporate restructuring of CPFL Centrais Geradoras, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa
On July 31, 2013, to comply de Decree 7,805/12 and Law 12,783/13 in relation to deverticalization of generation operation contained in distributors companies, the Company put into effect the corporate restructuring which resulted in the spin-off of the generation assets of the distributors CPFL Leste Paulista, CPFL Jaguari, CPFL Sul Paulista and CPFL Mococa, which held the Rio do Peixe I, Rio do Peixe II, Santa Alice, Macaco Branco, Lavrinha, São José, Turvinho, Pinheirinho and São Sebastião SHPs. These assets were transferred to CPFL Centrais Geradoras and the Company holds 100% of the capital of the direct subsidiary CPFL Centrais Geradoras.
The net equity of the distribution subsidiaries spun-off, as of July 31, 2013, is R$13,424, as follows:
76
Net assets | |
Assets |
|
Cash and cash equivalents |
2,227 |
Financial asset of concession |
12,861 |
Intangible assets |
553 |
Other assets |
8 |
Liabilities |
|
Accrued liabilities |
72 |
Deffered taxes debits |
2,134 |
Profit sharing |
20 |
- | |
Net assets |
13,424 |
The restructuring between the subsidiaries had no impact on the Company's financial statements
12.4 – IPO of CPFL Renováveis
The initial public offer of 28 million common shares, second offer of 43.9 million common shares and complementary offer of 1.2 common shares of the subsidiary CPFL Renováveis, all registered, book-entry, with no face value and free and clear of any and encumbrance or lien, were completed on August 19, 2013. A total of 73.1 million shares were offered, at R$ 12.51 each, amounting to R$ 914,686. The operation raised a gross amount (i) of R$ 364,687 with the initial and complementary offer, which will be held in the capital account until the price per share equals capital divided by the total number of shares at March 31, 2013, date of the latest carrying information available prior to the offer; the remaining amount of net resources was registered in the capital reserve account; and (ii) R$ 549,999 million with the second offer. Fund-raising costs of R$ 36,187 were incurred in the transaction.
As a result of the above-mentioned transaction, the indirect interest in CPFL Renováveis was reduced from 63% to 58.84%, by the subsidiary CPFL Geração, and a positive impact of R$ 59,308 related to the change in the interest was accounted for as an equity transaction in accordance with ICPC 09 (R1) / IFRS10 and recorded directly in the shareholder’s equity, in a capital reserve account.
12.5 - Dividends and Interest on shareholders’ equity receivable:
On 31 December 2013 and 2012, the Company has the following amounts receivable from subsidiaries below, relating to dividends and interest on shareholders’ equity
Parent company | |||||||||||
Dividends |
Interest on shareholders´ equity |
Total | |||||||||
Investment |
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | |||||
CPFL Paulista |
389,872 |
254,294 |
34,879 |
12,683 |
424,751 |
266,978 | |||||
CPFL Piratininga |
117,816 |
88,211 |
11,267 |
5,879 |
129,083 |
94,090 | |||||
CPFL Santa Cruz |
19,764 |
14,481 |
3,916 |
2,043 |
23,681 |
16,524 | |||||
CPFL Leste Paulista |
10,323 |
- |
940 |
- |
11,263 |
- | |||||
CPFL Sul Paulista |
21,095 |
5,153 |
2,165 |
1,130 |
23,260 |
6,282 | |||||
CPFL Jaguari |
11,422 |
- |
723 |
- |
12,145 |
- | |||||
CPFL Mococa |
15,919 |
- |
1,166 |
- |
17,085 |
- | |||||
RGE |
- |
- |
25,039 |
- |
25,039 |
- | |||||
CPFL Jaguari Geração |
4,709 |
- |
- |
- |
4,709 |
- | |||||
CPFL Planalto |
5,101 |
5,101 |
- |
- |
5,101 |
5,101 | |||||
CPFL Serviços |
9,080 |
7,139 |
1,601 |
646 |
10,681 |
7,785 | |||||
CPFL Atende |
1,389 |
1,102 |
624 |
357 |
2,013 |
1,459 | |||||
Nect Serviços |
7,696 |
3,253 |
- |
- |
7,696 |
3,253 | |||||
CPFL Total |
792 |
- |
404 |
- |
1,196 |
- | |||||
614,977 |
378,735 |
82,725 |
22,738 |
697,702 |
401,473 |
77
After decisions by the Annual and Extraordinary General Meeting (AGMs/EGMs) of its subsidiaries, in the first half-year the Company recognized R$ 920,510 as dividends and interest on shareholders’ equity receivable for 2012. The subsidiaries also declared interim interest on shareholders’ equity of R$ 72,450 (R$ 61,582 net of withholding tax) in 2013 and R$ 106,283 as interim dividends, in relation to the first half-year of 2013. After approval by the Board of Directors in June and August 2013, respectively, these amounts were recognized as receivables.
Of the amounts recorded as receivables, R$ 792,146 was paid to the Company by the subsidiaries.
12.6 – Added value and goodwill
Net adjustment to fair value (added value), upon Business Combination refers mainly to the right to the concession, acquired through business combinations. The goodwill relates mainly to the acquisition of investments, based on projections of future income.
In the consolidated financial statements these amounts are classified under Intangible Assets (Note 14).
12.7 – Business combinations 2013
Rosa dos Ventos Geração e Comercialização de Energia S.A. - RDV
On June 18, 2013, the subsidiary CPFL Renováveis signed a contract for acquisition of 100% of the assets of the Canoa Quebrada windfarms, with installed capacity of 10.5 MW, and Lagoa do Mato, with installed capacity of 3.2 MW, located on the coast of the State of Ceará. Both are operating commercially, and there is a contract with Eletrobrás, through PROINFA (Incentive Program for Alternative Sources of Electric Energy) for all the energy generated by these farms (physical information and energetic capacity measures unaudited).
On February 27, 2014 the Company concluded the Rosa dos Ventos acquisition. The total purchase price is R$ 103,367, which includes: (i) the amount of R$ 70,296 paid to the seller; and (ii) assumption of Rosa dos Ventos’ net debt of R$ 33,071. These amounts may be adjusted by the closing date of the Financial Statement, in accordance with the share purchase agreement (Note 38.8).
12.7.1 Additional information about acquisition
a) Considerations to be transferred
The estimated consideration to be transferred in cash is R$ 70,296.
b) Assets acquired and liabilities to be recognized on the acquisition date
The following amounts are the Company's best estimate for the acquisition of Rosa dos Ventos at fair value:
78
Rosa dos Ventos | ||
(estimated) | ||
Current assets |
||
Cash and cash equivalents |
1,992 | |
Other current assets |
6,350 | |
Noncurrent assets |
||
Ficuciary investments |
4,191 | |
Property, plant and equipment |
51,122 | |
Intangible - exploitation rights |
64,689 | |
Current liabilities |
2,972 | |
|
||
Noncurrent liabilities |
||
Loans, Financings and Debentures |
33,081 | |
Deferred taxes on exploitation rights |
21,995 | |
Net assets acquired |
70,296 | |
To be transferred |
70,296 |
In the acquisition price allocation process, the intangible asset of the right to explore the regulated activity is identified and supported by a financial valuation report. These amounts, are amortized on a straight-line basis over the remaining term of the authorizations to operate the venture acquired, which is estimated to be 20 years for Rosa dos Ventos.
c) Outflow of net cash on acquisition of the subsidiary
Rosa dos Ventos | ||
(estimated) | ||
To be transferred in cash |
70,296 | |
Less: Balance of cash and cash equivalent acquired |
(1,992) | |
Net cash |
68,304 |
On February 27, 2014 the acquisition of Rosa dos Ventos was concluded and the initial accounting will be prepared based on February 28, 2014. As of December 31, 2013, this acquisition is therefore not accounted for in the Company's books.
12.8 – Participation of non-controlling shareholders and joint ventures:
Disclosure of interests in subsidiaries, as per IFRS 12 and CPC 45, is as follows:
12.8.1 – Changes in the participation of non-controlling shareholders:
79
CERAN |
CPFL Renováveis |
Paulista Lajeado |
TOTAL | ||||
At January 1, 2012 |
191,222 |
1,216,523 |
77,607 |
1,485,352 | |||
Equity Interests and voting capital |
35.00% |
37.00% |
40.07% |
||||
Net equity attributable to noncontrolling shareholders |
19,744 |
3,037 |
8,029 |
30,810 | |||
Corporate reorganization |
- |
5,086 |
- |
5,086 | |||
Other moving |
- |
3,309 |
(80) |
3,229 | |||
Dividends |
(5,875) |
- |
(8,201) |
(14,076) | |||
At December 31, 2012 |
205,091 |
1,227,955 |
77,355 |
1,510,401 | |||
Equity Interests and voting capital |
35.00% |
37.00% |
40.07% |
||||
Net equity attributable to noncontrolling shareholders |
24,380 |
(19,851) |
7,088 |
11,617 | |||
IPO |
- |
269,192 |
- |
269,192 | |||
Other moving |
- |
3,566 |
(69) |
3,497 | |||
Dividends |
(13,140) |
- |
(6,750) |
(19,890) | |||
At December 31, 2013 |
216,331 |
1,480,864 |
77,624 |
1,774,819 | |||
Equity Interests and voting capital |
35.00% |
41.16% |
* |
40.07% |
* As mentioned in note 12.4, noncontrolling shareholders interests of 37% to June 2013.
In 2013, as a result of the public offer of shares in the subsidiary CPFL Renováveis, there was a change in the corporate interest that did not result in loss of control, generating an effect of R$ 269,192 on the equity of the subsidiary's non-controlling shareholders.
12.8.2 – Summarized financial information for each of the Company's subsidiaries listing the interest of non-controlling shareholders
The summarized financial information at December 31, 2013 and 2012 and for the years ended in 2013, 2012 and 2011 of subsidiaries in which non-controlling interests are as follows:
December 31, 2013 | |||||
|
CERAN |
CPFL Renováveis |
Paulista Lajeado | ||
Current assets |
110,430 |
1,040,470 |
26,529 | ||
Cash and cash equivalents |
73,686 |
731,055 |
14,657 | ||
Noncurrent assets |
1,090,695 |
8,454,767 |
116,739 | ||
Current liabilities |
96,831 |
1,082,806 |
24,241 | ||
Financial liabilities |
64,921 |
986,721 |
1,577 | ||
Noncurrent liabilities |
486,207 |
4,834,189 |
- | ||
Financial liabilities |
486,207 |
3,842,990 |
- | ||
Shareholders' equity |
618,087 |
3,578,242 |
119,027 | ||
Controlling shareholders´ interest |
401,757 |
2,097,377 |
41,403 | ||
Non-controlling shareholders´ interest |
216,331 |
1,480,864 |
77,624 | ||
Gross operating revenue |
286,531 |
1,087,419 |
73,055 | ||
Net operating revenue |
270,511 |
1,018,612 |
65,641 | ||
Depreciation and amortization |
(47,050) |
(348,355) |
(6) | ||
Interest income |
5,928 |
46,793 |
615 | ||
Interest expense |
(44,957) |
(305,051) |
- | ||
Expense or revenue income tax |
(34,884) |
(10,607) |
(8,044) | ||
Net income |
69,657 |
(55,017) |
17,693 | ||
Net income attributable to controlling shareholders |
45,277 |
(35,146) |
10,603 | ||
Net income attributable to noncontrolling shareholders |
24,380 |
(19,871) |
7,089 | ||
Equity Interests and voting capital |
35.00% |
41.16% |
* |
40.07% |
80
December 31, 2012 | |||||
|
CERAN |
CPFL Renováveis |
Paulista Lajeado | ||
Current assets |
83,784 |
888,206 |
17,868 | ||
Cash and cash equivalents |
52,940 |
640,085 |
7,063 | ||
Noncurrent assets |
1,133,839 |
7,918,457 |
117,092 | ||
Current liabilities |
99,107 |
937,303 |
16,017 | ||
Financial liabilities |
69,128 |
834,156 |
1,946 | ||
Noncurrent liabilities |
532,542 |
4,568,243 |
525 | ||
Financial liabilities |
532,542 |
3,566,025 |
- | ||
Shareholders' equity |
585,974 |
3,301,117 |
118,418 | ||
Controlling shareholders´ interest |
380,883 |
2,073,162 |
41,063 | ||
Non-controlling shareholders´ interest |
205,091 |
1,227,955 |
77,355 | ||
Gross operating revenue |
265,324 |
860,948 |
50,138 | ||
Net operating revenue |
250,595 |
806,420 |
47,829 | ||
Depreciation and amortization |
(49,606) |
(288,764) |
(6) | ||
Interest income |
5,147 |
40,991 |
693 | ||
Interest expense |
(53,141) |
(265,226) |
- | ||
Expense or revenue income tax |
(29,201) |
(9,256) |
(3,447) | ||
Net income |
56,411 |
8,261 |
20,039 | ||
Net income attributable to controlling shareholders |
36,667 |
5,223 |
12,009 | ||
Net income attributable to noncontrolling shareholders |
19,744 |
3,038 |
8,029 | ||
Equity Interests and voting capital |
35.00% |
37.00% |
40.07% |
* As mentioned in note 12.4, noncontrolling shareholders interests of 37% to June 2013
12.8.3 – Joint venture
Summarized financial information of the joint venture at December 31, 2013 and 2012 are as follows:
81
December 31, 2013 | |||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa | |||
Current assets |
97,961 |
58,980 |
144,018 |
171,387 | |||
Cash and cash equivalents |
21,483 |
36,010 |
44,924 |
19,173 | |||
Noncurrent assets |
1,296,035 |
1,267,818 |
3,200,402 |
644,508 | |||
Current liabilities |
136,414 |
131,196 |
274,679 |
279,753 | |||
Financial liabilities |
88,969 |
125,372 |
206,968 |
158,049 | |||
Noncurrent liabilities |
453,592 |
583,045 |
2,303,424 |
374,763 | |||
Financial liabilities |
416,513 |
573,781 |
2,295,940 |
374,696 | |||
Shareholders' equity |
803,990 |
612,557 |
766,317 |
161,379 | |||
Gross operating revenue |
499,971 |
307,695 |
724,778 |
651,670 | |||
Net operating revenue |
465,617 |
277,940 |
669,126 |
585,535 | |||
Depreciation and amortization |
(50,586) |
(51,374) |
(133,035) |
(32,298) | |||
Interest income |
14,480 |
4,386 |
12,049 |
972 | |||
Interest expense |
(45,363) |
(39,658) |
(140,427) |
(37,609) | |||
Expense or revenue income tax |
(69,785) |
(9,651) |
(60,844) |
10,750 | |||
Net income |
138,453 |
18,026 |
119,233 |
(16,442) | |||
Equity Interests and voting capital |
48.72% |
25.01% |
51% |
52.75% | |||
December 31, 2012 | |||||||
Joint venture |
Enercan |
Baesa |
Chapecoense |
Epasa | |||
Current assets |
111,322 |
70,177 |
120,896 |
213,816 | |||
Cash and cash equivalents |
27,386 |
34,272 |
32,051 |
8,579 | |||
Noncurrent assets |
1,360,310 |
1,319,610 |
3,301,499 |
733,470 | |||
Current liabilities |
138,187 |
129,139 |
274,462 |
276,773 | |||
Financial liabilities |
86,314 |
119,157 |
211,392 |
244,030 | |||
Noncurrent liabilities |
525,331 |
666,363 |
2,421,214 |
492,692 | |||
Financial liabilities |
497,236 |
658,532 |
2,406,036 |
441,680 | |||
Shareholders' equity |
808,114 |
594,285 |
726,719 |
177,821 | |||
Gross operating revenue |
449,151 |
310,870 |
678,438 |
403,223 | |||
Net operating revenue |
418,115 |
282,114 |
626,098 |
362,302 | |||
Depreciation and amortization |
(60,670) |
(120,060) |
(135,267) |
(34,718) | |||
Interest income |
7,646 |
5,261 |
8,566 |
2,026 | |||
Interest expense |
(55,072) |
(50,436) |
(163,288) |
(47,118) | |||
Expense or revenue income tax |
(78,065) |
(34,387) |
(43,557) |
(13,198) | |||
Net income |
140,575 |
(25,896) |
91,178 |
25,510 | |||
Equity Interests and voting capital |
48.72% |
25.01% |
51% |
52.75% |
The loans obtained from the BNDES by the joint ventures ENERCAN, BAESA and Foz do Chapecó establish restrictions on payment of dividends to the subsidiary CPFL Geração in excess of the mandatory minimum of 25% without the prior consent of the BNDES.
12.8.4 – Joint venture operations
Through its fully-owned subsidiary CPFL Geração, the Company holds part of the assets of the Serra da Mesa hydropower plant, located on the Tocantins River, in Goias State. The concession and operation of the hydropower plant belong to Furnas Centrais Elétricas S.A. In order to maintain these assets operating jointly with Furnas (joint-venture), CPFL Geração as assured of a 51.54% interest in the installed power of 1,275 MW (657 MW) and the guaranteed mean energy of 671 MW (mean 345.8 MW).
82
12.9 Advance for future capital increase
An advance for a future capital increase ("AFAC") by the Company to the subsidiary CPFL Piratininga was approved on December 26, 2013. An amount of R$ 50,000 was contributed by December 31, 2013.
83
( 13 ) PROPERTY, PLANT AND EQUIPMENT
Consolidated | |||||||||||||||
Land |
Reservoirs, dams and water mains |
Buildings, construction and improvements |
Machinery and equipment |
Vehicles |
Furniture and fittings |
In progress |
Total | ||||||||
At January 1, 2012 restated |
131,843 |
|
331,446 |
|
2,104,415 |
|
2,094,687 |
|
3,117 |
|
14,262 |
|
992,954 |
|
5,672,725 |
Historic cost |
134,745 |
|
540,560 |
|
2,527,002 |
|
2,946,214 |
|
8,152 |
|
19,867 |
|
992,954 |
|
7,169,494 |
Accumulated depreciation |
(2,900) |
|
(209,114) |
|
(422,587) |
|
(851,526) |
|
(5,035) |
|
(5,607) |
|
- |
|
(1,496,770) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Additions |
1,185 |
21,105 |
18,648 |
68,574 |
315 |
257 |
983,903 |
|
1,093,987 | ||||||
Disposals |
(1,192) |
(2,086) |
(4,002) |
(6,020) |
(775) |
(371) |
(68) |
|
(14,514) | ||||||
Reversal of provision to environmental costs |
- |
(66,763) |
- |
- |
- |
- |
- |
|
(66,763) | ||||||
Transfers |
(17,343) |
701,548 |
(557,182) |
1,232,197 |
3,077 |
3,071 |
(1,365,368) |
|
- | ||||||
Reclassification and transfers to other assets - cost |
- |
- |
- |
3,939 |
- |
- |
(55) |
|
3,884 | ||||||
Reclassification of cost |
- |
217,435 |
(333,674) |
115,355 |
14 |
870 |
- |
|
- | ||||||
Depreciation |
(3,885) |
(15,523) |
(74,024) |
(188,218) |
(1,085) |
(2,332) |
- |
|
(285,067) | ||||||
Disposal of depreciation |
- |
995 |
157 |
2,586 |
696 |
282 |
- |
|
4,715 | ||||||
Reclassification and transfers to other assets - depreciation |
- |
(71,606) |
92,615 |
(20,970) |
10 |
(50) |
- |
|
- | ||||||
Business combination |
- |
- |
65,470 |
606,620 |
- |
(2) |
23,006 |
|
695,093 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
At December 31, 2012 restated |
110,609 |
|
1,116,551 |
|
1,312,422 |
|
3,908,751 |
|
5,370 |
|
15,986 |
|
634,372 |
|
7,104,060 |
Historic cost |
117,394 |
|
1,459,396 |
|
1,677,795 |
|
5,044,085 |
|
10,772 |
|
23,956 |
|
634,372 |
|
8,967,768 |
Accumulated depreciation |
(6,786) |
|
(342,845) |
|
(365,372) |
|
(1,135,334) |
|
(5,402) |
|
(7,969) |
|
- |
|
(1,863,708) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Additions |
- |
926 |
2,551 |
1,000 |
373 |
38 |
926,029 |
|
930,916 | ||||||
Disposals |
- |
- |
- |
(1,071) |
(847) |
(24) |
(153) |
|
(2,095) | ||||||
Reversal of provision to environmental costs |
- |
- |
(17,747) |
- |
- |
- |
- |
|
(17,747) | ||||||
Transfers |
4,203 |
13,988 |
172,530 |
373,362 |
19,531 |
543 |
(584,156) |
|
- | ||||||
Reclassification and transfers to other assets - cost |
(15) |
440 |
(200) |
15,946 |
17 |
117 |
422 |
|
16,727 | ||||||
Reclassification of cost |
1,286 |
(104,176) |
(119,373) |
230,290 |
3 |
(343) |
(7,687) |
|
- | ||||||
Depreciation |
(4,089) |
(43,995) |
(71,159) |
(206,087) |
(2,379) |
(2,961) |
- |
|
(330,670) | ||||||
Disposal of depreciation |
- |
- |
- |
103 |
527 |
15 |
- |
|
645 | ||||||
Reclassification and transfers to other assets - depreciation |
- |
(947) |
38,524 |
(35,808) |
22 |
377 |
- |
|
2,169 | ||||||
Spin-off generation activity on the distribuition - cost |
3,953 |
5,420 |
3,070 |
7,443 |
83 |
(10) |
- |
|
19,959 | ||||||
Spin-off generation activity on the distribuition - depreciation |
- |
|
(1,680) |
|
(2,225) |
|
(2,595) |
|
(38) |
|
(6) |
|
- |
|
(6,544) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
At December 31, 2013 |
115,946 |
986,527 |
1,318,394 |
4,291,334 |
22,661 |
13,732 |
968,826 |
7,717,419 | |||||||
Historic cost |
126,820 |
1,375,993 |
1,718,629 |
5,671,053 |
29,928 |
24,277 |
968,826 |
9,915,527 | |||||||
Accumulated depreciation |
(10,874) |
(389,466) |
(400,235) |
(1,379,719) |
(7,267) |
(10,545) |
- |
(2,198,107) | |||||||
Average depreciation rate 2013 |
3.86% |
3.16% |
2.75% |
3.91% |
14.23% |
9.38% |
|||||||||
Average depreciation rate 2012 |
3.86% |
2.83% |
2.99% |
4.15% |
16.16% |
6.50% |
84
In the financial statements, the figure for construction in progress refers mainly to works in progress of the operating subsidiaries and/or those under development, in particular, the projects of CPFL Renováveis, which has construction in progress of R$ 905,444.
In accordance with CPC 20 (R1) / IAS 23, the interest on loans and financing taken out by the subsidiaries to finance the construction is capitalized during the construction phase. During 2013, R$ 48,339 was capitalized in the financial statements (R$ 32,527 in 2012). For further details on interest capitalized see note 29.
In 2013, the subsidiary CPFL Renováveis completed the review of the property, plant and equipment control of the subsidiary Bons Ventos (“BVP”), and, as a result of this process, transferred the intangible assets and reclassified buildings and improvements to machinery and equipment, both stated in the line “transfers”. The reclassification had no effect on the depreciation expense, as the useful lives of the assets were adequate.
In the consolidated, depreciation expenses are registered in income statement at “depreciation and amortization” (note 28).
At December 31, 2013, the total amount of fixed assets pledged as collateral for loans and financing, as mentioned in Note 16, was approximately R$ 888,213, mainly relating to the subsidiary CPFL Renováveis (R$ 875,802).
Impairment testing: For all the reporting years the Company evaluates whether there are indicators of impairment of its assets that would require an impairment test. The evaluation was based on external and internal information sources, taking into account variations in interest rates, changes in market conditions and other factors.
The result of the assessment indicated no signs of impairment of these assets in any of the reporting periods and therefore no impairment losses were recognized.
( 14 ) INTANGIBLE ASSETS
Consolidated | |||||||||||||
Goodwill |
Concession rights |
Other intangible assets |
Total | ||||||||||
Acquired in business combinations |
Distribution infrastructure - operational |
Distribution infrastructure - in progress |
Public utility |
||||||||||
At January 1, 2012 restated |
6,115 |
4,103,740 |
3,584,408 |
730,807 |
34,421 |
75,182 |
8,534,673 | ||||||
Historical cost |
6,152 |
5,995,056 |
8,975,287 |
730,807 |
38,679 |
141,498 |
15,887,479 | ||||||
Accumulated Amortization |
(37) |
(1,891,315) |
(5,390,879) |
- |
(4,258) |
(66,315) |
(7,352,804) | ||||||
Additions |
- |
792,320 |
- |
1,418,637 |
- |
29,910 |
2,240,867 | ||||||
Amortization |
- |
(284,714) |
(390,133) |
- |
(1,419) |
(18,713) |
(694,979) | ||||||
Transfer - intangible assets |
- |
- |
961,030 |
(961,030) |
- |
- |
- | ||||||
Transfer - financial asset |
- |
- |
(294,785) |
(555,101) |
- |
- |
(849,886) | ||||||
Disposal and transfer - other assets |
- |
- |
(44,091) |
- |
- |
(6,272) |
(50,363) | ||||||
At December 31, 2012 restated |
6,115 |
4,611,347 |
3,816,428 |
633,313 |
33,001 |
80,108 |
9,180,312 | ||||||
Historical cost |
6,152 |
6,815,774 |
9,183,730 |
633,313 |
38,679 |
156,661 |
16,834,309 | ||||||
Accumulated Amortization |
(37) |
(2,204,427) |
(5,367,301) |
- |
(5,678) |
(76,553) |
(7,653,996) | ||||||
Additions |
- |
- |
- |
853,649 |
- |
7,444 |
861,093 | ||||||
Amortization |
- |
(296,978) |
(413,994) |
- |
(1,419) |
(14,196) |
(726,587) | ||||||
Transfer - intangible assets |
- |
- |
412,930 |
(412,930) |
- |
- |
- | ||||||
Transfer - financial asset |
- |
- |
(22,499) |
(498,669) |
- |
- |
(521,169) | ||||||
Disposal and transfer - other assets |
- |
(1,989) |
(29,115) |
(1,232) |
- |
(12,433) |
(44,769) | ||||||
Spin-off generation activity on the distribuition |
- |
- |
(553) |
- |
- |
- |
(553) | ||||||
At December 31, 2013 |
6,115 |
4,312,381 |
3,763,197 |
574,131 |
31,582 |
60,922 |
8,748,328 | ||||||
Historic cost |
6,152 |
6,811,237 |
9,310,710 |
574,131 |
35,840 |
156,023 |
16,894,093 | ||||||
Accumulated depreciation |
(37) |
(2,498,856) |
(5,547,513) |
- |
(4,258) |
(95,100) |
(8,145,764) |
In the consolidated Income Statement the amortization of intangibles is recorded under the following headings: (i) “depreciation and amortization” for the amortization of the intangible assets related to distribution infrastructure, public utilities and other intangible assets; and (ii) “amortization of intangible concession asset” for amortization of the intangible asset acquired through business combination (note 28).
In accordance with CPC 20 (R1) and IAS 23, the interest on loans taken out by the subsidiaries is capitalized to qualifying intangible assets. During 2013 R$ 8,845 was capitalized in the consolidated financial statement (R$ 15,645 in 2012) at a rate of 8.32% p.a. (8.23% p.a. in 2012).
85
14.1 Intangible asset acquired in business combinations
The following table shows the breakdown of the intangible asset of exploitation rights of the concession acquired in business combinations:
Consolidated | |||||||||||
December 31, 2013 |
December 31, 2012 restated |
Annual amortization rate | |||||||||
Historic cost |
Accumulated amortization |
Net value |
Net value |
2013 |
2012 restated | ||||||
Intangible asset - acquired in business combinations |
|||||||||||
Intangible asset acquired, not merged |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
304,861 |
(156,929) |
147,933 |
166,305 |
6.03% |
6.05% | |||||
CPFL Piratininga |
39,065 |
(18,872) |
20,192 |
22,086 |
4.85% |
5.58% | |||||
RGE |
3,150 |
(1,207) |
1,943 |
2,128 |
5.86% |
6.90% | |||||
CPFL Geração |
54,555 |
(26,385) |
28,170 |
30,793 |
4.83% |
5.28% | |||||
CPFL Santa Cruz |
9 |
(6) |
3 |
5 |
16.40% |
16.25% | |||||
CPFL Leste Paulista |
3,333 |
(2,242) |
1,091 |
1,673 |
17.45% |
16.16% | |||||
CPFL Sul Paulista |
7,288 |
(4,855) |
2,434 |
3,668 |
16.94% |
17.90% | |||||
CPFL Jaguari |
5,213 |
(3,503) |
1,710 |
2,570 |
16.49% |
14.40% | |||||
CPFL Mococa |
9,110 |
(6,472) |
2,638 |
4,365 |
18.96% |
18.29% | |||||
CPFL Jaguari Geração |
7,896 |
(2,280) |
5,616 |
6,174 |
7.07% |
7.64% | |||||
434,480 |
(222,750) |
211,730 |
239,766 |
||||||||
Subsidiaries |
|||||||||||
CPFL Renováveis |
3,134,762 |
(283,905) |
2,850,857 |
2,981,123 |
4.11% |
3.42% | |||||
Outros |
14,478 |
(13,395) |
1,083 |
1,805 |
4.99% |
4.99% | |||||
3,149,240 |
(297,300) |
2,851,940 |
2,982,927 |
||||||||
Subtotal |
3,583,720 |
(520,050) |
3,063,670 |
3,222,694 |
|||||||
Intangible asset acquired and merged – Deductible |
|||||||||||
Subsidiaries |
|||||||||||
RGE |
1,120,266 |
(799,041) |
321,225 |
342,449 |
1.89% |
1.74% | |||||
CPFL Geração |
426,450 |
(270,752) |
155,698 |
171,292 |
3.66% |
4.00% | |||||
Subtotal |
1,546,716 |
(1,069,793) |
476,923 |
513,741 |
|||||||
Intangible asset acquired and merged – Reassessed |
|||||||||||
Parent company |
|||||||||||
CPFL Paulista |
1,074,026 |
(594,074) |
479,952 |
537,838 |
5.39% |
5.48% | |||||
CPFL Piratininga |
115,762 |
(55,925) |
59,836 |
65,448 |
4.85% |
5.58% | |||||
RGE |
310,128 |
(125,428) |
184,700 |
202,237 |
5.65% |
6.69% | |||||
CPFL Santa Cruz |
61,685 |
(49,444) |
12,241 |
18,498 |
10.14% |
10.05% | |||||
CPFL Leste Paulista |
27,034 |
(20,419) |
6,615 |
10,528 |
14.47% |
13.91% | |||||
CPFL Sul Paulista |
38,168 |
(28,506) |
9,662 |
15,015 |
14.02% |
14.52% | |||||
CPFL Mococa |
15,124 |
(11,734) |
3,390 |
5,636 |
14.85% |
14.56% | |||||
CPFL Jaguari |
23,600 |
(17,787) |
5,813 |
9,182 |
14.28% |
13.44% | |||||
CPFL Jaguari Geração |
15,275 |
(5,697) |
9,578 |
10,530 |
6.23% |
6.73% | |||||
Subtotal |
1,680,801 |
(909,013) |
771,788 |
874,912 |
|||||||
Total |
6,811,237 |
(2,498,856) |
4,312,381 |
4,611,347 |
The intangible asset acquired in business combinations associated to the right to operate the concessions comprises:
- Intangible asset acquired, not merged
Relates basically to the intangible asset of acquisition of the shares held by non-controlling interests prior to adoption of CPC 15 and IFRS 3.
- Intangible asset acquired and merged - Deductible
Intangible asset on the acquisition of the subsidiaries that was merged with the respective net equities, without application of CVM Instructions nº 319/99 and nº 349/01, that is, without segregation of the amount of the tax benefit.
- Intangible asset acquired and merged – Reassessed
In order to comply with ANEEL instructions and avoid the intangible asset amortization resulting from the merger of a parent company causing a negative impact on dividends paid to the non-controlling shareholders, the subsidiaries applied the concepts of CVM Instructions nº 319/99 and nº 349/01 to the intangible acquisition asset. A reserve was therefore recorded to adjust the goodwill, set against the special equity reserves for goodwill on the merger of each subsidiary, so that the effect on the equity reflects the tax benefit of the merged intangible asset. These changes affected the Company's investment in the subsidiaries, and in order to adjust this, a non-deductible intangible asset was recorded for tax purposes.
86
For the balances relating to the subsidiary CPFL Renováveis, amortization is recorded for the remaining terms of the respective exploration authorizations, using the straight line method. For the other balances, the amortization rates for intangible assets acquired through business combination are based on the projected income curves of the concessionaires for the remainder of the concession term, and these projections are reviewed annually.
14.2 Impairment test
For all the reporting years the Company evaluates whether there are indicators of impairment of its assets that would require an impairment test. The evaluation was based on external and internal information sources, taking into account variations in interest rates, changes in market conditions, the profitability of its operations and other factors.
The result of the assessment indicated no signs of impairment of these assets in any of the reporting years and there is no impairment loss to be recognized.
( 15 ) SUPPLIERS
Consolidated | |||
December 31, 2013 |
December 31, 2012 restated | ||
Current |
|||
System Service Charges |
61,880 |
138,973 | |
Energy purchased |
1,300,598 |
971,977 | |
Electricity Network Usage Charges |
91,603 |
166,565 | |
Materials and Services |
338,524 |
326,544 | |
Free Energy |
92,088 |
85,078 | |
Total |
1,884,693 |
1,689,137 | |
Noncurrent |
|||
Materials and Services |
- |
4,467 |
87
( 16 ) ACCRUED INTEREST ON LOANS AND FINANCING AND LOANS AND FINANCING
Consolidated | ||||||||||||||||
December 31, 2013 |
December 31, 2012 restated | |||||||||||||||
Interest - Current and Noncurrent |
Principal |
|
Total |
Interest - Current and Noncurrent |
Principal |
|
Total | |||||||||
Current |
Noncurrent |
Current |
Noncurrent |
|||||||||||||
Measured at cost |
||||||||||||||||
Brazilian currency |
||||||||||||||||
BNDES - Power increases |
6 |
1,229 |
- |
1,235 |
16 |
3,601 |
1,217 |
4,834 | ||||||||
BNDES/BNB - Investment |
24,555 |
872,606 |
4,067,082 |
4,964,242 |
22,923 |
637,305 |
3,809,188 |
4,469,416 | ||||||||
BNDES - Purchase of assets |
27 |
1,364 |
5,717 |
7,108 |
65 |
2,036 |
7,476 |
9,578 | ||||||||
BNDES - Working capital |
- |
- |
- |
- |
143 |
36,928 |
- |
37,071 | ||||||||
Financial Institutions |
128,752 |
556,267 |
1,503,543 |
2,188,562 |
153,720 |
725,379 |
1,406,468 |
2,285,567 | ||||||||
Other |
674 |
40,658 |
19,063 |
60,395 |
784 |
11,616 |
23,638 |
36,039 | ||||||||
Subtotal |
154,013 |
1,472,125 |
5,595,404 |
7,221,542 |
177,652 |
1,416,864 |
5,247,988 |
6,842,504 | ||||||||
Foreign currency |
||||||||||||||||
Financial Institutions |
- |
- |
- |
- |
452 |
2,170 |
44,423 |
47,045 | ||||||||
Total at Cost |
154,013 |
1,472,125 |
5,595,404 |
7,221,542 |
178,104 |
1,419,034 |
5,292,411 |
6,889,549 | ||||||||
Measured at fair value |
||||||||||||||||
Foreign currency |
||||||||||||||||
Financial Institutions |
15,213 |
42,501 |
1,950,740 |
2,008,454 |
22,460 |
- |
2,365,786 |
2,388,245 | ||||||||
Total at fair value |
15,213 |
42,501 |
1,950,740 |
2,008,454 |
22,460 |
- |
2,365,786 |
2,388,245 | ||||||||
Total |
169,226 |
1,514,626 |
7,546,144 |
9,229,996 |
200,564 |
1,419,034 |
7,658,196 |
9,277,794 |
88
Consolidated |
||||||||||
Measured at amortized cost |
December 31, 2013 |
December 31, 2012 restated |
Annual interest |
Amortization |
Collateral | |||||
Brazilian currency |
||||||||||
BNDES - Power increases |
||||||||||
CPFL Renováveis |
1,235 |
4,834 |
TJLP + 3.1% to 4.3% |
72 to 75 monthly installments from September 2007 to July 2008 |
CPFL Energia guarantee and Promissory Note | |||||
BNDES/BNB/FINEP/NIB - Investment |
||||||||||
CPFL Paulista |
||||||||||
FINEM III |
- |
26,885 |
TJLP + 3.3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and Promissory Note | |||||
FINEM IV |
64,103 |
128,200 |
TJLP + 3.28% to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
137,092 |
170,651 |
TJLP + 2.12% to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
62,312 |
71,522 |
Fixed rate 5.5% to 8.0% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
283,851 |
149,873 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
217,319 |
190,349 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINAME |
50,706 |
59,149 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
FINEM II |
- |
15,971 |
TJLP + 3.3% |
72 monthly installments from January 2008 |
CPFL Energia guarantee, receivables and Promissory Note | |||||
FINEM III |
26,719 |
53,434 |
TJLP + 3.28% to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
80,284 |
55,166 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
51,525 |
29,591 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
73,809 |
91,622 |
TJLP + 2.12% to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM IV |
30,673 |
35,125 |
Fixed rate 5.5% to 8.0% |
114 monthly installments from August 2011 |
CPFL Energia guarantee and receivables | |||||
FINAME |
24,044 |
28,048 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
FINEM IV |
40,805 |
81,606 |
TJLP + 3.28 to 3.4% |
60 monthly installments from January 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
82,702 |
102,980 |
TJLP + 2.12 to 3.3% |
72 monthly installments from February 2012 |
CPFL Energia guarantee and receivables | |||||
FINEM V |
20,516 |
23,385 |
Fixed rate 5.5% |
96 monthly installments from February 2013 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
157,318 |
85,257 |
TJLP + 2,06% to 3,08% |
72 monthly installments from January 2014 |
CPFL Energia guarantee and receivables | |||||
FINEM VI |
74,433 |
51,671 |
Fixed rate 2,5% |
114 monthly installments from June 2013 |
CPFL Energia guarantee and receivables | |||||
FINAME |
12,065 |
14,074 |
Fixed rate 4.5% |
96 monthly installments from January 2012 |
CPFL Energia guarantee | |||||
FINAME |
345 |
404 |
Fixed rate 10,0% |
90 monthly installments from May 2012 |
Fiduciary alienation of assets | |||||
CPFL Santa Cruz |
||||||||||
FINAME and Bank credit note |
3,159 |
5,527 |
TJLP + 2% to 2.9% |
54 monthly installments from December 2010 and 36 monthly installments from October 2010 |
CPFL Energia guarantee and receivables | |||||
FINEM I |
- |
18,374 |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
FINEM I |
- |
4,330 |
TJLP + 1,66% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Bank credit note |
2,688 |
4,090 |
TJLP + 2.90% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM I |
- |
8,881 |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
FINEM I |
- |
1,685 |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Bank credit note |
2,911 |
4,430 |
TJLP + 2.90% |
54 monthly installments from June 2011 |
CPFL Energia guarantee and receivables | |||||
FINEM I |
- |
11,071 |
TJLP + 1,66% to 3,06% |
28 monthly installments from January 2013 |
CPFL Energia guarantee | |||||
FINEM I |
- |
1,242 |
TJLP + 2,06% to 3,06% |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Bank credit note |
1,547 |
2,639 |
TJLP + 2.90% |
54 monthly installments from December 2010 |
CPFL Energia guarantee and receivables | |||||
Bank credit note |
2,136 |
2,138 |
TJLP + 3.10% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note |
607 |
531 |
UMBNDES + 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Bank credit note |
1,824 |
3,040 |
TJLP + 2.90% |
54 monthly installments from January 2011 |
CPFL Energia guarantee and receivables | |||||
Bank credit note |
2,747 |
2,750 |
TJLP + 3.10% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note |
781 |
683 |
UMBNDES + 2.1% |
96 monthly installments from June 2014 |
CPFL Energia guarantee | |||||
Bank credit note |
577 |
- |
UMBNDES + 1.99% |
96 monthly installments from October 2015 |
CPFL Energia guarantee | |||||
Bank credit note |
2,305 |
- |
TJLP + 2.99% |
96 monthly installments from October 2015 |
CPFL Energia guarantee |
89
|
December 31, 2013 |
December 31, 2012 restated |
Annual interest |
Amortization |
Collateral | |||||
CPFL Serviços |
||||||||||
FINAME |
14,658 |
3,478 |
Fixed rate 2.5% to 10% |
127 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
FINAME |
87 |
101 |
TJLP + 4.20% |
90 monthly installments from November 2012 |
CPFL Energia guarantee and equipment fiduciary alienation | |||||
CERAN |
||||||||||
CERAN |
409,365 |
458,569 |
TJLP + 3.69% to 5% |
168 monthly installments from December 2005 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CERAN |
54,956 |
54,067 |
UMBNDES + 5% (1) |
168 monthly installments from February 2006 |
Pledge of shares, credit and concession rights and revenue and CPFL Energia guarantee | |||||
CPFL Transmissão |
||||||||||
FINAME |
4,667 |
- |
Fixed rate 3.0% |
96 monthly installments from July 2015 |
CPFL Energia guarantee | |||||
CPFL Renováveis |
||||||||||
FINEM I |
352,830 |
384,629 |
TJLP + 1.95% |
168 monthly installments from October 2009 to July 2011 |
| |||||
FINEM II |
31,997 |
35,395 |
TJLP + 1.90 % |
144 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM III |
605,263 |
616,796 |
TJLP + 1,72% |
192 monthly installments from May 2013 |
CPFL Energia guarantee, plegde of shares, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM V |
113,106 |
124,508 |
TJLP + 2.8% to 3.4% |
143 monthly installments from December 2011 |
PCH Holding 2 and CPFL Renováveis debtor solidarity. | |||||
FINEM VI |
76,673 |
71,741 |
TJLP + 2.05 % |
173 to 192 monthly installments from October 2013 and April 2015 |
CPFL Renováveis pledge of shares, pledge of receivables | |||||
FINEM VII |
194,041 |
213,404 |
TJLP + 1.92 % |
156 monthly installments from October 2010 to September 2023 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM VIII |
50,811 |
39,024 |
TJLP + 2.02 % |
192 monthly installments from January 2014 |
Pledge of shares and Reserve Account of SPE | |||||
FINEM IX |
46,994 |
54,413 |
TJLP + 2.15 % |
120 monthly installments from May 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM X |
1,108 |
1,428 |
TJLP + 0 % |
84 monthly installments from October 2010 |
Pledge of shares, fiduciary alienation and equipment fiduciary alienation | |||||
FINEM XI |
138,101 |
149,558 |
TJLP + 1,87% to 1,9% |
108 to 168 monthly installments from January 2012 and January 2013 |
CPFL Energia guarantee, fiduciary alienation of assets and joint fiduciary assignment of credit rights | |||||
FINEM XII |
333,745 |
- |
TJLP + 2,18% |
192 monthly installments from July 2014 |
CPFL Energia guarantee, fiduciary alienation of assets, joint fiduciary assignment of credit rights and pledge of shares | |||||
FINAME I |
190,396 |
217,318 |
Fixed rate 5.5% |
102 to 108 monthly installments from January 2012 to August 2020 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINAME II |
31,168 |
36,662 |
Fixed rate 4.5% |
102 monthly installments from June 2011 |
CPFL Energia guarantee, fiduciary alienation of assets and fiduciary assignment of credit rights | |||||
FINAME III |
129,659 |
59,025 |
Fixed rate 2.5% |
108 monthly installments from January 2014 |
Pledge of CPFL Renováveis shares | |||||
FINEP I |
2,506 |
- |
Fixed rate 3.5% |
61 installments from October 2014 |
Bank Garantee | |||||
BNB |
133,192 |
144,251 |
Fixed rate 9.5% to 10% |
168 monthly installments from January 2009 |
Fiduciary alienation | |||||
BNB |
175,695 |
181,925 |
Fixed rate 10% |
222 monthly installments from May 2010 |
CPFL Energia guarantee | |||||
NIB |
79,109 |
82,488 |
IGPM + 8.63% |
Interest and principal quarterly paid started in June 2011 until September 2023 |
No guarantee | |||||
Bridge BNDES II |
84,507 |
- |
TJLP + 3.02 % |
1 installment in February 2014 |
Pledge of SPE shares | |||||
Bridge BNDES III |
194,242 |
- |
TJLP + 3.02 % |
1 installment in February 2014 |
Pledge of SPE shares | |||||
CPFL Brasil |
||||||||||
CPFL Brasil - FINEP |
3,461 |
4,260 |
Fixed rate 5% |
81 monthly installments from August 2011 |
Receivables | |||||
BNDES - Other |
||||||||||
CPFL Serviços - Purchase of assets |
2,196 |
4,316 |
TJLP + 1.72% to 2.15% |
79 monthly installments from Octobert 2010 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Serviços - Purchase of assets |
4,911 |
5,262 |
Fixed rate 4.5% to 8.70% |
125 monthly installments from March 2012 |
Fiduciary alienation of assets and CPFL Energia guarantee | |||||
CPFL Piratininga - Working capital |
- |
2,290 |
TJLP + 5.0% (2) |
24 monthly installments from February 2011 |
No guarantee | |||||
CPFL Piratininga - Working capital |
- |
20,766 |
TJLP + 5.0% (2) |
24 monthly installments from October 2011 |
Promissory Note | |||||
CPFL Geração - FINEM - Working capital |
- |
14,015 |
TJLP + 4.95% |
24 monthly installments from July 2011 |
CPFL Energia guarantee |
90
|
December 31, 2013 |
December 31, 2012 restated |
Annual interest |
Amortization |
Collateral | |||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
Banco do Brasil - Law 8727 |
4,648 |
16,984 |
IGP-M + 7.42% |
240 monthly installments from May 1994 |
Receivables (CPFL Paulista and São Paulo Government) | |||||
Banco do Brasil - Working capital |
105,124 |
104,612 |
107% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (*) |
131,541 |
182,385 |
98.50% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
93,769 |
174,749 |
99.00% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (***) |
256,117 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Piratininga |
||||||||||
Banco do Brasil - Working capital (*) |
12,098 |
16,774 |
98.5% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
12,256 |
22,573 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (****) |
45,077 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
RGE |
||||||||||
Banco do Brasil - Working capital (*) |
56,771 |
172,665 |
98.5% of CDI |
4 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
35,339 |
62,992 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
CPFL Santa Cruz |
||||||||||
Banco do Brasil - Working capital (*) |
- |
10,044 |
98.5% of CDI |
2 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
4,331 |
7,905 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (***) |
33,807 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Leste Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
- |
10,326 |
98.5% of CDI |
2 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
11,133 |
20,429 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco IBM (***) |
8,140 |
9,316 |
100.0% of CDI |
14 semiannual installments from December 2012 and January 2013 |
CPFL Energia guarantee | |||||
CPFL Sul Paulista |
||||||||||
Banco do Brasil - Working capital (*) |
- |
6,215 |
98.5% of CDI |
2 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
5,970 |
10,950 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (***) |
21,514 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
CPFL Jaguari |
||||||||||
Banco do Brasil - Working capital (*) |
- |
1,099 |
98.5% of CDI |
2 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working Capital (**) |
3,747 |
6,955 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (***) |
2,970 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
16,615 |
19,416 |
100.0% of CDI |
14 Semi-annual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Mococa |
||||||||||
Banco do Brasil - Working capital (*) |
- |
5,210 |
98.5% of CDI |
2 annual installments from July 2012 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (**) |
1,905 |
3,471 |
99.0% of CDI |
2 annual installments from March 2013 |
CPFL Energia guarantee | |||||
Banco do Brasil - Working capital (***) |
19,464 |
- |
104.90% of CDI |
2 annual installments from July 2017 |
CPFL Energia guarantee | |||||
Banco IBM - Working capital (***) |
5,392 |
6,320 |
100.0% of CDI |
14 Semi-annual installments from December 2012 |
CPFL Energia guarantee | |||||
CPFL Serviços |
||||||||||
Banco IBM - Working capital (***) |
7,325 |
8,248 |
CDI + 0.10% |
11 semiannual installments from June 2013 |
CPFL Energia guarantee | |||||
CPFL Geração |
||||||||||
Banco do Brasil - Working capital |
628,005 |
624,326 |
107.0% of CDI |
1 installment in April 2015 |
CPFL Energia guarantee | |||||
CPFL Renovaveis |
||||||||||
Banco Safra |
27,713 |
52,542 |
CDI+ 0.4% |
Annual installment until 2014 |
No guarantee | |||||
HSBC |
343,190 |
397,523 |
CDI + 0.5% |
8 annual installment from June 2013 |
Shares alienation | |||||
Banco do Brasil - Promissory Note |
- |
331,538 |
108.5% of CDI |
1 installment in January 2013 |
No guarantee | |||||
Banco do Brasil - Promissory Note |
144,428 |
- |
108.5% of CDI |
1 installment in January 2014 |
Shares alienation | |||||
Banco Itaú - Working capital |
150,175 |
- |
105% of CDI |
1 installment in June 2014 |
No guarantee |
91
|
December 31, 2013 |
December 31, 2012 restated |
Annual interest |
Amortization |
Collateral | |||||
Other |
||||||||||
Eletrobrás |
||||||||||
CPFL Paulista |
6,918 |
8,490 |
RGR + 6.0% to 6.5% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Piratininga |
390 |
555 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
RGE |
11,834 |
14,165 |
RGR + 6% |
monthly installments from August 2006 |
Receivables and promissory notes | |||||
CPFL Santa Cruz |
2,173 |
2,806 |
RGR + 6% |
monthly installments from January 2007 |
Receivables and promissory notes | |||||
CPFL Leste Paulista |
961 |
845 |
RGR + 6% |
monthly installments from February 2008 |
Receivables and promissory notes | |||||
CPFL Sul Paulista |
1,072 |
1,366 |
RGR + 6% |
monthly installments from August 2007 |
Receivables and promissory notes | |||||
CPFL Jaguari |
58 |
77 |
RGR + 6% |
monthly installments from June 2007 |
Receivables and promissory notes | |||||
CPFL Mococa |
275 |
334 |
RGR + 6% |
monthly installments from January 2008 |
Receivables and promissory notes | |||||
Other |
36,713 |
7,402 |
||||||||
Subtotal Brazilian Currency - Cost |
7,221,542 |
6,842,504 |
||||||||
Foreign Currency |
||||||||||
Financial institutions |
||||||||||
CPFL Paulista |
||||||||||
C-Bond |
- |
3,310 |
US$ + 8% FIXED (4) |
21 semiannual installments from April 2004 |
Revenue and Government SP guaranteed | |||||
Discount Bond |
- |
17,879 |
US$ + Libor 6 months + 0.8125% (4) |
1 installment in April 2024 |
Revenue and Government SP guaranteed | |||||
PAR-Bond |
- |
25,856 |
US$ + 6% FIXED (4) |
1 installment in April 2024 |
Revenue and Government SP guaranteed | |||||
Subtotal Foreign Currency - Cost |
- |
47,045 |
||||||||
Total Measured at cost |
7,221,542 |
6,889,549 |
||||||||
Foreign Currency |
||||||||||
Measured at fair value |
||||||||||
Financial Institutions |
||||||||||
CPFL Paulista |
||||||||||
BNP Paribas |
- |
215,534 |
US$ + 2.78% (3) |
1 installment in June 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
- |
106,746 |
US$ + 2.74% (3) |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
- |
106,156 |
US$ + 2.55% (3) |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
- |
317,501 |
US$ + 2,33% (3) |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
251,037 |
226,077 |
US$ + 3,69 % (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of America Merrill Lynch |
358,821 |
- |
US$ + Libor 3 months + 1.48% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Societe Generale |
- |
48,535 |
US$ + 3.55% (3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
HSBC |
- |
50,654 |
US$ + 2,37%(3) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
58,748 |
52,444 |
US$ + 3,3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Morgan Stanley |
121,420 |
107,877 |
US$ + Libor 6 months + 1.75% (3) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
121,476 |
107,952 |
US$ + Libor 6 months + 1.77% (3) |
1 installment in September 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Piratininga |
||||||||||
BNP Paribas |
- |
63,855 |
USD + 2.62% (3) |
1 installment in July 2014 |
CPFL Energia guarantee and promissory notes | |||||
J.P.Morgan |
- |
212,169 |
USD + 2.52% (3) |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Societe Generale |
- |
63,685 |
USD + 3.55% (3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
76,733 |
68,498 |
US$ + 3.3125% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
19,384 |
17,233 |
US$ + Libor 6 months + 1.69%(3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Sumitomo Mitsui (***) |
- |
107,703 |
US$ + Libor 6 months + 1.75%(3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
107,150 |
- |
USD + 2.58% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Geração |
||||||||||
Citibank |
151,427 |
134,642 |
US$ + Libor 6 months + 1.69%(3) |
1 installment in August 2016 |
CPFL Energia guarantee and promissory notes | |||||
RGE |
||||||||||
J.P. Morgan |
113,630 |
101,214 |
US$ + 2.64% (3) |
1 installment in July 2016 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
42,343 |
- |
US$ + Libor 3 months + 0.82%(6) |
1 installment in April 2018 |
CPFL Energia guarantee and promissory notes | |||||
Bank of Tokyo-Mitsubishi |
192,741 |
- |
US$ + Libor 3 months + 0.83%(6) |
1 installment in May 2018 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
169,371 |
148,853 |
US$ + Libor |
1 installment in April 2017 |
CPFL Energia guarantee and promissory notes |
92
|
December 31, 2013 |
December 31, 2012 restated |
Annual interest |
Amortization |
Collateral | |||||
CPFL Santa Cruz |
||||||||||
J.P. Morgan |
23,099 |
20,522 |
US$ + 2.38% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
20,943 |
- |
USD + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Leste Paulista |
||||||||||
Scotiabank |
29,309 |
25,920 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
11,276 |
9,962 |
US$ + Libor 6 months + 1.52%(3) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Sul Paulista |
||||||||||
J.P. Morgan |
12,127 |
10,775 |
US$ + 2.38% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Scotiabank |
12,309 |
10,912 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
11,276 |
9,985 |
US$ + Libor 6 months + 1.52%(3) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
23,037 |
- |
US$ + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Jaguari |
||||||||||
Scotiabank |
15,241 |
13,510 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
10,334 |
9,162 |
US$ + Libor 6 months + 1.57%(3) |
1 installment in August 2014 |
CPFL Energia guarantee and promissory notes | |||||
Santander |
32,461 |
- |
US$ + 2.544% (3) |
1 installment in June 2016 |
CPFL Energia guarantee and promissory notes | |||||
CPFL Mococa |
||||||||||
Scotiabank |
12,896 |
11,432 |
US$ + 2.695% (3) |
1 installment in July 2015 |
CPFL Energia guarantee and promissory notes | |||||
Citibank |
9,866 |
8,737 |
US$ + Libor 6 months + 1.52%(3) |
1 installment in September 2014 |
CPFL Energia guarantee and promissory notes | |||||
Total Foreign Currency - fair value |
2,008,454 |
2,388,245 |
||||||||
Total - Consolidated |
9,229,996 |
9,277,794 |
||||||||
The subsdiaries hold swaps converting the operating cost of currency variation to interest tax variation in reais, corresponding to : | ||||||||||
(1) 176.19% of CDI |
(3) 95.50% to 106.85% of CDI |
(6) 106.40% and 107.70% of CDI |
||||||||
(2) 106% to 106.5% of CDI |
(5) 108 % of CDI |
|||||||||
(4)As certain assets are dollar indexed, a partial swap of R$ 12,089 was contracted, converting the currency variation to 95.78% of the CDI. | ||||||||||
(*) Efective rate: | ||||||||||
(**) Efective rate: | ||||||||||
(***) Efective rate: | ||||||||||
(****) Efective rate: |
93
In accordance with CPC 38 and 39 and IAS 32 and 39, the Company and its subsidiaries classified their loans and financing, as segregated in the tables above, as (i) other financial liabilities (or measured at amortized cost), and (ii) financial liabilities measured at fair value through profit and loss.
The objective of classification of financial liabilities on loans and financing measured at fair value is to compare the effects of recognition of income and expense derived from marking derivatives to market, tied to the loans and financing, in order to obtain more relevant and consistent accounting information. At December 31, 2013, the total balance of the loans and financing measured at fair value was R$ 2,008,454 (R$ 2,388,245 at December 31, 2012).
Changes in the fair values of these loans and financing are recognized in the financial income/expense of the subsidiaries. Losses of R$ 44,194 (R$ 95,435 at December 31, 2012) on marking the loans and financing to market, less the effects of R$ 18,080 (R$ 81,753 at December 31, 2012) of marking to market the derivative financial instruments contracted as a hedge against foreign exchange variations (note 34), resulted in a total net loss of R$ 26,114 (R$ 13,682 as December 31, 2012).
The maturities of the principal long-term balances of loans and financing are scheduled as follows:
Maturity |
Consolidated | |
2015 |
1,459,838 | |
2016 |
1,973,541 | |
2017 |
826,253 | |
2018 |
1,028,459 | |
2019 |
520,103 | |
2020 to 2024 |
1,389,080 | |
2025 to 2029 |
304,869 | |
Subtotal |
7,502,143 | |
Mark to market |
44,001 | |
Total |
7,546,144 | |
The main financial rates applicable for our loans and financing their related breakdown in local and foreign currency, after taking into consideration the effects of the derivative instruments, are as shown below:
Accumulated variation |
Consolidated | |||||||
Index |
December 31, 2013 |
December 31, 2012 |
December 31, 2013 |
December 31, 2012 restated | ||||
IGP-M |
5.53 |
7.81 |
0.91 |
1.07 | ||||
UMBND |
17.80 |
12.16 |
0.62 |
0.60 | ||||
TJLP |
5.00 |
5.75 |
39.03 |
34.79 | ||||
CDI |
8.02 |
8.40 |
45.42 |
50.70 | ||||
Other |
14.03 |
12.84 | ||||||
100.00 |
100.00 |
Main fund-raising in the year:
Brazilian currency
Investment:
FINEM VI (CPFL Paulista) – The subsidiary received approval for financing of R$ 790,000 in 2012, part of a FINEM credit line, to be used in the investment plan. The amount of R$ 161,254 was received in 2013 and the outstanding balance of R$ 288,746 is scheduled for use by the end of the first quarter of 2014.
FINEM V (CPFL Piratininga) – The subsidiary received approval for financing of R$ 220,000 in 2012, part of a FINEM credit line, to be used in the company’s investment plan. The subsidiary received the amount of R$ 47,364 in 2013, and the outstanding balance of R$ 88,136 is scheduled for use by the end of the first quarter of 2014.
94
FINEM VI (RGE) – The subsidiary received approval for financing of R$ 274,997 in 2012, part of a FINEM credit line, to be used in the company’s investment plan. In 2013, the subsidiary received the amount of R$ 94,639 and the outstanding balance of R$43,849 is scheduled for use by the end of the first quarter of 2014.
CPFL Serviços – FINAME – In 2013, the subsidiary CPFL Serviços received approval for Banco Itaú BBA financing to be used in vehicles and equipment acquisition. In 2013 the subsidiary received the amount of R$ 11,800 and there are no restrictive covenants in this agreement.
CPFL Renováveis – FINEM VIII – In 2013, Coopcana and Alvorada indirect subsidiaries obtained a R$9,000 financing for construction work. The whole amount was released in 2013.
CPFL Renováveis – FINEM XII – In 2013, the indirect subsidiaries Campo dos Ventos II, Macacos, Costa Branca, Juremas and Pedra Preta received approval for financing of R$ 391,245. The subsidiaries received the amount of R$ 333,745 in 2013, and the outstanding balance of R$ 57,500 is scheduled for release by the end of the first quarter of 2014.
CPFL Renováveis – FINAME III – In 2013, the indirect subsidiaries Coopcana, Alvorada and Ester obtained a BNDES financing of R$67,925. The outstanding balance of R$ 36,766 is scheduled for release until the end of the second quarter of 2014.
CPFL Renováveis – Bridging loans BNDES II and III – The indirect subsidiaries belonging to the Atlântica wind complex raised bridging loans amounting to R$ 263,714 from the BNDES in 2013, in order to meet the project requirements pending long-term financing. There are no restrictive clauses for this transaction, only pledge of the subsidiaries’ shares and corporate guarantee of CPFL Renováveis.
Financial institutions:
CPFL Paulista – Banco do Brasil – In 2013, the subsidiary raised R$ 250,000 (R$ 244,309 net of costs) from the Banco do Brasil to reinforce working capital and extend the debt profile. There are no restrictive clauses for this transaction.
CPFL Piratininga - Banco do Brasil – In 2013, the subsidiary raised R$ 44,000 (R$ 42,998 costs) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Santa Cruz - Banco do Brasil – In 2013, the subsidiary raised R$ 33,000 (R$ 32,249 costs) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Sul Paulista - Banco do Brasil – In 2013, the subsidiary raised R$ 21,000 (R$ 20,522 costs) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Jaguari - Banco do Brasil – In 2013, the subsidiary raised R$ 2,900 (R$ 2,834 costs) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Mococa - Banco do Brasil – In July 2013, the subsidiary raised R$ 19,000 (R$ 18,567 costs) from the Banco do Brasil, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Renováveis – Banco do Brasil (promissory note and working capital) - in 2012, the indirectly owned subsidiaries Atlântica I, Atlântica II, Atlântica IV, Atlântica V, Alvorada and Coopcana signed financing agreements with Banco do Brasil. The funds, in the form of promissory notes totaling R$ 320,000, were be used in the construction of four wind farms and two biomass power plants. In January 2013, the amount of R$ 332,107 (principal of RS 320,000 and interest of R$ 12,107) was amortized and new promissory notes totaling R$ 230,000, maturing in May 2013, were issued on the same date and at the same cost of 108.5% of the CDI. The amount of R$ 94,399 was partially settled in May 2013 in respect of these new promissory notes, using the BNDES bridging loan, and the outstanding balance was settled in July 2013, using funds from a new issuance under the same conditions, totaling R$ 138,000. There are no restrictive clauses for this transaction.
CPFL Renováveis – Banco Itaú (working capital) - the indirect subsidiaries belonging to the Campos dos Ventos II wind complex raised the amount of R$ 35,000 from Banco Itaú in 2013 to build the project. There are no restrictive clauses for this transaction. The financing was settled in November 2013.
95
CPFL Renováveis – Banco do Itaú (promissory notes) - In 2013, the subsidiary raised R$ 150,000 from Banco Itaú, in the form of Promissory Notes, to reinforce working capital. There are no restrictive clauses for this transaction.
CPFL Geração – promissory notes - In 2013, the subsidiary CPFL Geração issued the second series of promissory notes, in the form of 46 promissory notes with a unit face value of R$ 10,000, amounting to a total of R$ 460,000 (R$ 458,503 net of fundraising costs). Early settlement of the funds occurred in August 2013 as a result of the 6th debenture issue (note 17).
Foreign currency
Financial institutions
CPFL Paulista – Bank of America Merrill Lynch (working capital) – In 2013, a loan of R$ 340,380 with a CDI swap, was granted to the subsidiary CPFL Paulista under Law 4131/62. Interest will be paid quarterly and the principal will be paid in full at end of the 3rd year on maturity. The funds were used to reinforce working capital and pay debts.
CPFL Piratininga - Banco Santander (working capital) – In 2013, the subsidiary contracted foreign currency financing of R$ 100,000 with a CDI swap. Interest will be paid half yearly and the principal will be paid in full at the end of the third year. The funds were used to reinforce working capital and pay debts.
RGE - Bank of Tokyo Mitsubishi (working capital) – In 2013, the subsidiary contracted foreign currency financing of R$ 204,616 with a CDI swap. The interest will be paid quarterly and the principal will be paid in full at the end of the 5th year. The funds are destined to reinforce working capital and pay off debts.
Banco Santander (CPFL Santa Cruz, CPFL Sul Paulista and CPFL Jaguari) – In 2013, the subsidiaries contracted foreign currency financing amounting to a total of R$ 73,000 with a CDI swap. The interest will be paid half yearly and the principal will be paid in full at the end of the 3rd year. The funds are destined to reinforce working capital.
Restrive covenants
BNDES:
Financing from the BNDES restricts the subsidiaries CPFL Paulista, CPFL Piratininga, and RGE to: (i) not paying dividends and interest on shareholders’ equity totaling more than the minimum mandatory dividend laid down by law without complying with all the contractual obligations; (ii) full compliance with the restrictive conditions established in the agreement; and (iii) maintaining certain financial ratios within pre-established parameters, calculated annually:
CPFL Paulista, CPFL Piratininga and RGE
· Net indebtedness divided by EBITDA – maximum of 3.5;
· Net indebtedness divided by the sum of net indebtedness and Shareholder’s Equity – maximum of 0.90.
CPFL Serviços
Maintaining, by the Company, the following index:
· Net indebtedness divided by EBITDA – maximum of 4.0;
CPFL Geração
The loans from the BNDES raised by the indirect subsidiary CERAN establish:
· Maintaining the debt coverage ratio at 1.3 during the amortization period;
96
· Restrictions on the payment of dividends to the subsidiary CPFL Geração higher than the minimum mandatory dividend of 25% without the prior agreement of the BNDES.
CPFL Renováveis
FINEM I and FINEM VI
· Maintaining the debt coverage ratio at 1.2.
· Own capitalization ratio of 25% or more.
FINEM II and FINAME II
· Restrictions on the payment of dividends if a debt service coverage ratio of 1.0 or more and general indebtedness ratio of 0.8 or less is not maintained.
FINEM III
· Maintaining Shareholders’ Equity/(Shareholders’ Equity + Net Bank Debts) of more than 0.28, determined in the Company's annual consolidated financial statements;
· Maintaining a Net Bank Debt/EBITDA ratio of 4.0 or less, determined in the Company's annual consolidated financial statements.
FINEM V
· Maintaining the debt coverage ratio at 1.2;
· Maintaining the own capitalization ratio at 30% or more.
FINEM VII and X
· Maintaining the annual debt coverage ratio at 1.2.
· Distribution of dividends restricted to the Total Liabilities ratio divided by Shareholders’ Equity ex-Dividend of less than 2.33.
FINEM VIII and FINAME III
· Maintaining a Debt Service Coverage Ratio of 1.2 or more;
· Maintaining a Net Indebtedness/EBITDA ratio of 7.5 or less in 2013, 6.0 in 2014, 5.6 in 2015, 4.6 in 2016 and 3.75 in 2017 onward, determined in the consolidated financial statements of CPFL Renováveis;
· Maintaining a Shareholders' Equity/(Shareholder’s Equity + Net Debt) ratio of 0.41 or more in 2013 to 2016 and 0.45 in 2017 onward, determined in the consolidated financial statements of CPFL Renováveis.
FINEM IX
· Maintaining the Debt Service Coverage Ratio at 1.3 or more;
FINEM XI and FINAME I
· Maintaining a Net Bank Debt/EBITDA ratio of 4.0 or less, determined in the Company's annual consolidated financial statements.
FINEM XII
· Maintaining the Debt Service Coverage Ratio of the SPCs at 1.3 or more after amortization starts;
· Maintaining the Consolidated Debt Service Coverage Ratio at 1.3 or more, determined in the consolidated financial statements of Eólica Holding, after amortization starts;
Bridging loans II and III
· Maintaining Shareholders’ Equity (Shareholders’ Equity + Net Bank Debts) of more than 0.41, determined in the CPFL Energia's consolidated financial statements;
· Maintaining a Net Bank Debt/EBITDA ratio of 7.5 or less in 2013 and 6.0 in 2014, determined in the interim consolidated financial statements of CPFL Renováveis;
HSBC
97
· From 2013, there is the obligation to maintain the ratio of Net Debt and EBITDA to Cash Accumulation at less than 5.00 in 2013 and 3.50 after that until discharge.
NIB
· Maintaining the half-yearly debt coverage ratio at 1.2.
· Maintaining a Total Debt and Shareholders’ Equity ratio of 30% or more;
· Maintaining the Financing Term Coverage ratio at 1.7 or more;
Banco do Brasil – Working Capital – CPFL Paulista, CPFL Piratininga, RGE, CPFL Santa Cruz, CPFL Sul Paulista, CPFL Jaguari, CPFL Mococa and CPFL Leste Paulista
· Net indebtedness divided by EBITDA - maximum of 3.75; and
· EBITDA divided by Financial Income (Expense) - minimum of 2.25.
Foreign currency loans - Bank of America, J.P Morgan, Citibank, Morgan Stanley, Scotiabank, Bank of Tokyo and Santander (Law 4.131)
The foreign currency loans held by Law 4.131 are subject to certain restrictive conditions, and include clauses that require the Company to maintain certain financial ratios within pre-established parameters.
The ratios required are as follows: (i) Net indebtedness divided by EBITDA – maximum of 3.75 and (ii) EBITDA divided by Financial Income (Expense) – minimum of 2.25.
For purposes of determining covenants, the definition of EBITDA for the subsidiaries takes into consideration inclusion of the main regulatory assets and liabilities. In the Company’s case, it also takes into account consolidation based on the interest in the subsidiaries, associates and joint ventures (for both EBITDA and assets and liabilities).
Other loan and financing agreements of the direct and indirect subsidiaries are subject to early settlement in the event of changes in the Company’s structure or in the corporate structure of the subsidiaries that result in the loss of the share control or of control over Management of the Company by the Company’s current shareholders, unless at least one of the shareholders (Camargo Corrêa and Previ) remains directly or indirectly in the block of control by the Company.
Furthermore, failure to comply with the obligations or restrictions mentioned could result in default in relation to other contractual obligations (cross default), depending on each loan and financing agreement.
The Management of the Company and its subsidiaries monitor these ratios systematically and constantly to ensure that the contractual conditions are complied with. In the opinion of the Management, these restrictive covenants and clauses are being adequately complied with at December 31, 2013.
98
( 17 ) ACCRUED INTEREST ON DEBENTURES AND DEBENTURES
Consolidated | |||||||||||||||||
December 31, 2013 |
December 31, 2012 restated | ||||||||||||||||
Current and noncurrent interest |
Current |
Noncurrent |
Total |
Current and noncurrent interest |
Current |
Noncurrent |
Total | ||||||||||
Parent Company |
|||||||||||||||||
3rd Issue |
Single series |
- |
- |
- |
- |
7,082 |
150,000 |
150,000 |
307,082 | ||||||||
4th Issue |
Single series |
12,438 |
- |
1,287,912 |
1,300,350 |
- |
- |
- |
- | ||||||||
12,438 |
- |
1,287,912 |
1,300,350 |
7,082 |
150,000 |
150,000 |
307,082 | ||||||||||
CPFL Paulista |
|||||||||||||||||
5th Issue |
Single series |
- |
- |
- |
- |
2,931 |
- |
482,726 |
485,657 | ||||||||
6th Issue |
Single series |
31,674 |
- |
658,134 |
689,808 |
26,304 |
- |
657,800 |
684,105 | ||||||||
7th Issue |
Single series |
20,173 |
- |
503,433 |
523,607 |
- |
- |
- |
- | ||||||||
51,847 |
- |
1,161,568 |
1,213,415 |
29,235 |
- |
1,140,527 |
1,169,762 | ||||||||||
CPFL Piratininga |
|||||||||||||||||
3rd Issue |
Single series |
6,331 |
- |
259,653 |
265,984 |
4,645 |
- |
259,391 |
264,036 | ||||||||
5th Issue |
Single series |
- |
- |
- |
- |
969 |
- |
159,537 |
160,506 | ||||||||
6th Issue |
Single series |
5,279 |
- |
109,554 |
114,833 |
4,384 |
- |
109,474 |
113,858 | ||||||||
7th Issue |
Single series |
9,388 |
234,229 |
243,616 |
- |
- |
- |
- | |||||||||
20,998 |
- |
603,436 |
624,433 |
9,998 |
- |
528,403 |
538,400 | ||||||||||
RGE |
|||||||||||||||||
3rd Issue |
1st Series |
- |
- |
- |
- |
184 |
33,333 |
- |
33,517 | ||||||||
2nd Series |
- |
- |
- |
- |
3,383 |
46,667 |
- |
50,050 | |||||||||
3rd Series |
- |
- |
- |
- |
767 |
13,333 |
- |
14,100 | |||||||||
4th Series |
- |
- |
- |
- |
511 |
16,667 |
- |
17,178 | |||||||||
5th Series |
- |
- |
- |
- |
511 |
16,667 |
- |
17,178 | |||||||||
5th Issue |
Single series |
- |
- |
- |
- |
424 |
- |
69,766 |
70,190 | ||||||||
6th Issue |
Single series |
23,995 |
- |
498,564 |
522,559 |
19,928 |
- |
498,306 |
518,234 | ||||||||
7th Issue |
Single series |
6,791 |
- |
169,415 |
176,206 |
- |
- |
- |
- | ||||||||
30,786 |
- |
667,979 |
698,765 |
25,708 |
126,667 |
568,072 |
720,447 | ||||||||||
CPFL Santa Cruz |
|||||||||||||||||
1st Issue |
Single series |
416 |
- |
64,799 |
65,215 |
292 |
- |
64,753 |
65,045 | ||||||||
CPFL Brasil |
|||||||||||||||||
2nd Issue |
Single series |
1,948 |
- |
227,471 |
229,419 |
8,092 |
- |
1,316,259 |
1,324,351 | ||||||||
CPFL Geração |
|||||||||||||||||
3rd Issue |
Single series |
6,429 |
- |
263,668 |
270,097 |
4,716 |
- |
263,402 |
268,118 | ||||||||
4th Issue |
Single series |
5,809 |
- |
678,288 |
684,097 |
4,169 |
- |
677,908 |
682,077 | ||||||||
5th Issue |
Single series |
9,329 |
- |
1,088,721 |
1,098,050 |
- |
- |
- |
- | ||||||||
6th Issue |
Single series |
16,254 |
|
458,612 |
474,866 |
- |
- |
- |
- | ||||||||
37,821 |
- |
2,489,289 |
2,527,110 |
8,885 |
- |
941,310 |
950,195 | ||||||||||
CPFL Renováveis |
|||||||||||||||||
1st Issue - SIIF |
1st to 12th Series |
814 |
34,872 |
474,172 |
509,858 |
1,774 |
33,483 |
481,051 |
516,308 | ||||||||
1st Issue - PCH Holding 2 |
Single series |
32,177 |
- |
158,193 |
190,370 |
- |
- |
172,968 |
172,968 | ||||||||
1st Issue - Renováveis |
Single series |
5,065 |
- |
427,402 |
432,467 |
3,760 |
- |
426,921 |
430,681 | ||||||||
38,056 |
34,872 |
1,059,766 |
1,132,695 |
5,534 |
33,483 |
1,080,940 |
1,119,957 | ||||||||||
Total |
194,311 |
34,872 |
7,562,219 |
7,791,402 |
94,825 |
310,149 |
5,790,263 |
6,195,239 |
99
Consolidated | ||||||||||
Issued |
Annual Remuneration |
Annual Effective rate |
Amortization Conditions |
Collateral | ||||||
Parent Company |
||||||||||
3rd Issue |
Single series |
- |
CDI + 0.45% (1) |
CDI + 0.53% |
3 annual installments from September 2012 |
Unsecured | ||||
4th Issue |
Single series |
129.000 |
CDI + 0.40% |
CDI + 0.51% |
1 installment in May 2015 |
Unsecured | ||||
CPFL Paulista |
||||||||||
5th Issue |
Single series |
- |
CDI +1.3% |
CDI + 1.41% |
1 installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
660 |
CDI + 0.8% |
CDI + 0.87% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
50,500 |
CDI + 0.83% (6) |
CDI + 0.89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Piratininga |
||||||||||
3rd Issue |
Single series |
260 |
107% of CDI |
107% of CDI + 0.67% |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
- |
CDI + 1.3% |
CDI + 1.41% |
1 installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
110 |
CDI + 0.8% |
CDI + 0.91% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
23,500 |
CDI + 0.83% (6) |
CDI + 0.89% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
RGE |
||||||||||
3rd Issue |
1st Series |
- |
CDI + 0.6% (2) |
CDI + 0.71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | ||||
2nd Series |
- |
CDI + 0.6% (3) |
CDI + 0.71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
3rd Series |
- |
CDI + 0.6% (4) |
CDI + 0.71% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
4th Series |
- |
CDI + 0.6% (5) |
CDI + 0.84% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
5th Series |
- |
CDI + 0.6% (5) |
CDI + 0.84% |
3 annual installments from December 2011 |
CPFL Energia guarantee | |||||
5th Issue |
Single series |
700 |
CDI + 1.3% |
CDI + 1.43% |
1 installment in June 2016 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
500 |
CDI + 0.8% |
CDI + 0.88% |
3 annual installments from July 2017 |
CPFL Energia guarantee | ||||
7th Issue |
Single series |
17,000 |
CDI + 0.83% (6) |
CDI + 0.88% |
4 annual installments from February 2018 |
CPFL Energia guarantee | ||||
CPFL Santa Cruz |
||||||||||
1st Issue |
Single series |
650 |
CDI + 1.4% |
CDI + 1.52% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Brasil |
||||||||||
2nd Issue |
Single series |
2,280 |
CDI + 1.4% |
CDI + 1.48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
CPFL Geração |
||||||||||
3rd Issue |
Single series |
264 |
107% of CDI |
107% of CDI + 0.67% |
1 installment in April 2015 |
CPFL Energia guarantee | ||||
4th Issue |
Single series |
6,800 |
CDI + 1.4% |
CDI + 1.49% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
5th Issue |
Single series |
10,920 |
CDI + 1.4% |
CDI + 1.48% |
2 annual instalments from June 2017 |
CPFL Energia guarantee | ||||
6th Issue |
Single series |
46,000 |
CDI + 0.75% (7) |
CDI + 0.75% |
3 annual instalments from August 2018 |
CPFL Energia guarantee | ||||
CPFL Renováveis |
||||||||||
1st Issue - SIIF |
1st to 12th Series |
432,299,666 |
TJLP + 1% |
TJLP + 1% + 0.22% |
39 consecutive semi-annual installments from 2009 |
Fiduciary alienation | ||||
1st Issue - PCH Holding 2 |
Single series |
1,581 |
CDI + 1.6% |
CDI + 1.6% |
9 annual installments from 2015 to 2023 and monthly interest from June 2015 |
CPFL Renováveis guarantee | ||||
1st Issue - Renováveis |
Single series |
43,000 |
CDI + 1.7% |
CDI + 1.7% |
Annual installments from May 2015 and interest semi-annual installments from November 2012 |
BVP and PCH Holding fiduciary assigment of dividends | ||||
The Company and its subsidiaries hold swaps that convert the prefixed component of interest on the operation to interest rate variation in reais, corresponding to: | ||||||||||
(1) 104.4% of CDI |
(3) 104.85% of CDI |
(5) 104.87% of CDI |
(7) 106.65% to 106.79% of CDI | |||||||
(2) 105.07% of CDI |
(4) 104.9% of CDI |
(6) 107.85% to 108.09% of CDI |
The maturities of the long-term balance of debentures are scheduled as follows:
Maturity |
Consolidated | |
2015 |
1,844,128 | |
2016 |
86,573 | |
2017 |
1,379,509 | |
2018 |
1,897,640 | |
2019 |
1,125,341 | |
2020 to 2024 |
1,108,874 | |
2025 to 2029 |
120,156 | |
Total |
7,562,219 |
Fund raising during the year
4th issue – CPFL Energia
In the second quarter of 2013, CPFL Energia issued 129,000 of single series of unsecured, registered book-entry debentures, not convertible into shared, with a unit value of R$ 10, amounting to a total of R$ 1,290,000
100
(R$ 1,287,174 net of issuing costs) The debentures will mature simultaneously in May 2015. There are no restrictive clauses for this transaction.
7th issue - CPFL Paulista, CPFL Piratininga and RGE
In 2013 the subsidiaries CPFL Paulista, CPFL Piratininga and RGE issued a single series of unsecured, registered book-entry debentures, not convertible into shares and guaranteed by the Company. The objective of the issue was to extend the indebtedness and reinforce the working capital of the subsidiaries:
Subsidiary |
Quantity |
Unit per value |
Total amount raised |
Amount raised, net of issuance costs | ||||
CPFL Paulista |
50,500 |
10 |
505,000 |
503,251 | ||||
CPFL Piratininga |
23,500 |
10 |
235,000 |
234,139 | ||||
RGE |
17,000 |
10 |
170,000 |
169,347 | ||||
910,000 |
906,737 |
5th issue - CPFL Geração
In order to cover the corporate restructuring mentioned in note 11.2, the 5th issue of 10,920 debentures of the subsidiary CPFL Geração was approved on March 28, 2013, with a unit value of R$ 100, and a total amount of R$ 1,092,000, respecting the same characteristics as those originally issued by the subsidiary CPFL Brasil. The issue was paid up by the former holders of the debentures issued by the subsidiary CPFL Brasil, therefore there was no cash impact.
6th issue - CPFL Geração
In August 2013, CPFL Geração issued 46,000 of single series of registered book-entry debentures, not convertible into shares, with a unit face value of R$ 10, and total value of R$ 460,000 (R$ 458,525 net of issue costs). The funds were used for the early redemption of CPFL Geração’s 2nd issue of promissory notes. Interests will be paid half yearly.
Restrictive covenants
The debentures are subject to certain restrictive covenants and include clauses that require the Company and its subsidiaries to maintain certain financial ratios within pre-established parameters. The main ratios are as follows:
CPFL Paulista (6th and 7th issues), CPFL Piratininga (3rd, 6th and 7th issues), RGE (6th and 7th issues), CPFL Geração (3rd, 4th, 5th and 6th issues), CPFL Brasil and CPFL Santa Cruz
Maintenance, by the Company, of the following ratios:
· Net indebtedness divided by EBITDA – maximum of 3.75;
· EBITDA divided by Financial Income (Expense) - minimum of 2.25;
For purposes of determining covenants, the definition of EBITDA for the subsidiaries takes into consideration inclusion of the main regulatory assets and liabilities. In the Company’s case, it also takes into account consolidation based on the interest in the subsidiaries, associates and joint ventures (for both EBITDA and assets and liabilities).
101
CPFL Renováveis
- 1st Issue of CPFL Renováveis
· Operating debt coverage ratio - minimum of 1.00;
· Debt service coverage ratio - minimum of 1.05;
· Net indebtedness divided by EBITDA – maximum of 7.5 in 2013, 6.0 in 2014, 5.6 in 2015, 4.6 in 2016 and 3.75 from 2017;
· EBITDA divided by Net financial expense- minimum of 1.75.
- 1st issue of indirectly controlled entity PCH Holding 2 S.A:
· Maintaining the Debt Service Coverage ration of the subsidiary Santa Luzia at 1.2 or more from September 2014.
· Maintaining a Net Debt/EBITDA ratio of 7.5 or less in 2013, 6.0 in 2014, 5.6 in 2015, 4.6 in 2016 and 3.75 from 2017.
Various debentures of subsidiaries and joint ventures are subject to early settlement in the event of changes in the Company’s structure or in the corporate structure of the subsidiaries that result in the loss of the share control or of control over Management of the Company by the Company’s current shareholders.
Failure to comply with the restrictions mentioned could result in default in relation to other contractual obligations (cross default), depending on each agreement.
In the opinion of the Management of the Company and its subsidiaries, these restrictive covenants and clauses are adequately complied with at December 31, 2013.
( 18 ) POST-EMPLOYMENT BENEFIT OBLIGATION
The subsidiaries sponsor supplementary retirement and pension plans for their employees. The main characteristics of these plans are as follows:
18.1 – Characteristics:
- CPFL Paulista:
The plan currently in force for the employees of the subsidiary CPFL Paulista through Fundação CESP is a Mixed Benefit Plan, with the following characteristics:
a) Defined Benefit Plan (“BD”) – in force until October 31, 1997 – a defined benefit plan, which grants a Proportional Supplementary Defined Benefit (“BSPS”), in the form of a lifetime income convertible into a pension, to participants enrolled prior to October 31, 1997, the amount being defined in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. The total responsibility for coverage of actuarial deficits of this plan falls to the subsidiary.
b) Mixed model, as from November 1, 1997, which covers:
· benefits for risk (disability and death), under a defined benefit plan, in which the subsidiary assumes responsibility for Plan’s actuarial deficit, and
· scheduled retirement, under a variable contribution plan, consisting of a benefit plan, which is a defined contribution plan up to the granting of the income, and does not generate any actuarial liability for the subsidiary CPFL Paulista. The benefit plan only becomes a defined benefit plan, consequently generating actuarial responsibility for the subsidiary, after the granting of a lifetime income, convertible or not into a pension.
As a result of modification of the Retirement Plan in October 1997, a commitment was recognized as payable by the subsidiary CPFL Paulista calculated by the external actuaries of Fundação CESP to be settled up to 2027. The liability is annually adjusted with an interest of 6% p.a. and restatement at the IGP-DI rate (FGV), and at the end of each year, after appraisal by external actuaries, the balance of the debt is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the obligation at December 31, 2013 is R$ 840,602 (R$ 570,939 at December 31, 2012) which differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 23 (R1) / IAS 19.
102
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
- CPFL Piratininga:
As a result of the spin-off of Bandeirante Energia S.A. (CPFL Piratininga’s predecessor), the subsidiary CPFL Piratininga assumed the responsibility for the actuarial liabilities for its retired and discharged employees up to the date of the spin-off, as well as the responsibilities relating to the active employees transferred to CPFL Piratininga.
On April 2, 1998, the Supplementary Welfare Office – “SPC”, approved the restructuring of the retirement plan previously maintained by Bandeirante, creating a "Proportional Supplementary Defined Benefit Plan – BSPS”, and a "Mixed Benefit Plan", with the following characteristics:
a) Defined Benefit Plan (“BD”) - in force until March 31, 1998 – a defined-benefit plan, which concedes a Proportional Supplementary Defined Benefit (BSPS), in the form of a lifetime income convertible into a pension to participants registered up to March 31, 1998, to an amount calculated in proportion to the accumulated past service time up to that date, based on compliance with the regulatory requirements for granting. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time. CPFL Piratininga has full responsibility for covering the actuarial deficits of this Plan.
b) Defined Benefit Plan - in force after March 31, 1998 – defined-benefit type plan, which concedes a lifetime income convertible into a pension based on the past service time accumulated after March 31, 1998, based on 70% of the average actual monthly salary for the last 36 months of active service. In the event of death while working or the onset of a disability, the benefits incorporate the entire past service time. The responsibility for covering the actuarial deficits of this Plan is equally divided between CPFL Piratininga and the participants.
c) Variable Contribution Plan – implemented together with the Defined Benefit plan effective after March 31, 1998. This is a defined-benefit type pension plan up to the granting of the income, and generates no actuarial liability for CPFL Piratininga. The pension plan only becomes a Defined Benefit type plan after the concession of the lifetime income, convertible (or not) into a pension, and accordingly starts to generate actuarial liabilities for the subsidiary.
As a result of modification of the Retirement Plan in September 1997, Eletropaulo Metropolitana El. São Paulo S.A. (the predecessor of Bandeirante) recognized an obligation, calculated by the external actuaries of Fundação CESP to be settled up to 2026. The liability is annually adjusted with an interest of 6% p.a. and restatement at the IGP-DI rate (FGV), and at the end of each year, after appraisal by external actuaries, the balance of the debt is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the obligation at December 31, 2013 is R$ 217,011 (R$ 164,517 at December 31, 2012) which differs from the carrying amount recorded by the subsidiary, which is in accordance with IAS 19.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
- RGE:
A defined benefit type plan, with a benefit level equal to 100% of the adjusted average of the most recent salaries, less the presumed Social Security benefit, with a Segregated Net Asset management by ELETROCEEE. Only those whose work contracts were transferred from CEEE to RGE are entitled to this benefit. A defined benefit private pension plan was set up in January 2006 with Bradesco Vida e Previdência for employees admitted from 1997.
- CPFL Santa Cruz:
The benefits plan of the subsidiary CPFL Santa Cruz, managed by BB Previdência - Fundo de Pensão do Banco do Brasil, is a defined contribution plan.
- CPFL Leste Paulista, CPFL Sul Paulista, CPFL Mococa and CPFL Jaguari:
103
In December 2005, the companies joined the CMSPREV private pension plan, managed by IHPREV Pension Fund. The plan is structured as a defined contribution plan.
- CPFL Geração:
The employees of the subsidiary CPFL Geração belong to the same pension plan as CPFL Paulista.
As a result of modification of the Retirement Plan in October 1997, at that point maintained by CPFL Paulista, a commitment was recognized as payable by the subsidiary CPFL Geração calculated by the external actuaries of Fundação CESP to be settled up to 2027. The liability is annually adjusted with an interest of 6% p.a. and restatement at the IGP-DI rate (FGV), and at the end of each year, after appraisal by external actuaries, the balance of the debt is adjusted to reflect the equilibrium of the equity of the Fundação CESP pension plans. The amount of the obligation at December 31, 2013 is R$ 17,310 (R$ 11,495 at December 31, 2012) which differs from the carrying amount recorded by the subsidiary, which is in accordance with CPC 03 (R1) and IAS 19.
Managers may opt for a Free Benefit Generator Plan – PGBL (defined contribution), operated by either Banco do Brasil or Bradesco.
18.2 – Changes in the defined benefit plans:
December 31, 2013 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liabilities | |||||
Present value of defined benefit obligation |
3,599,853 |
919,441 |
82,167 |
245,371 |
4,846,832 | ||||
Fair value of plan's assets |
(3,235,768) |
(874,546) |
(83,309) |
(242,325) |
(4,435,948) | ||||
Present value of liabilities (fair value of assets), net |
364,085 |
44,895 |
(1,142) |
3,046 |
410,884 | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
1,142 |
- |
1,142 | ||||
Net actuarial liabilities recognized on balance sheet |
364,085 |
44,895 |
- |
3,046 |
412,025 | ||||
December 31, 2012 restated | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liabilities | |||||
Present value of defined benefit obligation |
4,431,699 |
1,159,779 |
101,714 |
298,014 |
5,991,206 | ||||
Fair value of plan's assets |
(3,774,468) |
(985,557) |
(93,360) |
(271,878) |
(5,125,263) | ||||
Net actuarial liabilities recognized on balance sheet |
657,231 |
174,222 |
8,354 |
26,136 |
865,942 |
The changes in present value of the defined benefit obligations and the fair values of the plan assets are as follows:
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liabilities | |||||
Fair value of acturial liabilities at January 1, 2012 restated |
3,505,727 |
884,091 |
76,649 |
234,457 |
4,700,924 | ||||
Gross current service cost |
1,186 |
4,349 |
144 |
1,176 |
6,855 | ||||
Interest on actuarial obligation |
350,009 |
88,813 |
7,663 |
23,599 |
470,084 | ||||
Participants' contributions transferred during the year |
171 |
1,545 |
35 |
947 |
2,698 | ||||
Actuarial (gain)/loss |
845,470 |
237,425 |
23,429 |
51,673 |
1,157,997 | ||||
Benefits paid during the year |
(270,864) |
(56,444) |
(6,206) |
(13,838) |
(347,352) | ||||
Fair value of acturial liabilities at December 31, 2012 restated |
4,431,699 |
1,159,779 |
101,714 |
298,014 |
5,991,206 | ||||
Gross current service cost |
1,485 |
6,099 |
167 |
359 |
8,110 | ||||
Interest on actuarial obligation |
380,340 |
99,150 |
8,740 |
25,727 |
513,957 | ||||
Participants' contributions transferred during the year |
60 |
1,582 |
12 |
927 |
2,581 | ||||
Actuarial (gain)/loss |
(912,671) |
(282,757) |
(21,728) |
(63,034) |
(1,280,190) | ||||
Benefits paid during the year |
(301,060) |
(64,412) |
(6,738) |
(16,622) |
(388,832) | ||||
Fair value of acturial liabilities at December 31, 2013 |
3,599,853 |
919,441 |
82,167 |
245,371 |
4,846,832 | ||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total assets | |||||
Fair value of acturial assets at January 01, 2012 restated |
(3,236,676) |
(839,877) |
(80,058) |
(218,799) |
(4,375,410) | ||||
Expected return during the year |
(324,813) |
(85,126) |
(8,074) |
(22,185) |
(440,198) | ||||
Participants' contributions transferred during the year |
(171) |
(1,545) |
(35) |
(947) |
(2,698) | ||||
Sponsors' contributions |
(47,708) |
(14,655) |
(1,041) |
(5,132) |
(68,536) | ||||
Actuarial gain |
(435,964) |
(100,798) |
(10,358) |
(38,653) |
(585,773) | ||||
Benefits paid during the year |
270,864 |
56,444 |
6,206 |
13,838 |
347,352 | ||||
Fair value of acturial assets at December 31, 2012 restated |
(3,774,468) |
(985,557) |
(93,360) |
(271,878) |
(5,125,263) | ||||
Expected return during the year |
(337,591) |
(89,686) |
(8,560) |
(24,698) |
(460,535) | ||||
Participants' contributions transferred during the year |
(60) |
(1,582) |
(12) |
(927) |
(2,581) | ||||
Sponsors' contributions |
(56,266) |
(18,243) |
(1,208) |
(8,336) |
(84,053) | ||||
Actuarial loss |
631,557 |
156,110 |
13,093 |
46,892 |
847,652 | ||||
Benefits paid during the year |
301,060 |
64,412 |
6,738 |
16,622 |
388,832 | ||||
Fair value of acturial assets at December 31, 2013 |
(3,235,768) |
(874,546) |
(83,309) |
(242,325) |
(4,435,948) |
104
18.3 Changes in the assets and liabilities recognized:
The changes in net liabilities are as follows:
December 31, 2013 | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total liabilities | |||||
Net actuarial liabilities at the beginning of the year |
657,231 |
174,222 |
8,353 |
26,136 |
865,942 | ||||
Expense recognized in income statement |
44,234 |
15,562 |
481 |
1,388 |
61,665 | ||||
Actuarial gain |
(281,114) |
(126,647) |
(7,627) |
(16,142) |
(431,530) | ||||
Sponsors' contributions transferred during the year |
(56,266) |
(18,243) |
(1,207) |
(8,336) |
(84,052) | ||||
Net actuarial liabilities at the end of the year |
364,085 |
44,894 |
- |
3,046 |
412,025 | ||||
Other contributions |
14,458 |
394 |
69 |
504 |
15,425 | ||||
Total liabilities |
378,543 |
45,288 |
69 |
3,550 |
427,450 | ||||
Current |
76,810 | ||||||||
Noncurrent |
350,640 | ||||||||
December 31, 2012 restated | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
Total liability |
RGE | |||||
Net actuarial liabilities at the beginning of the year |
269,051 |
44,214 |
- |
15,658 |
328,923 | ||||
Expense/(Income) recognized in income statement |
26,382 |
8,036 |
(3,676) |
2,590 |
33,332 | ||||
Actuarial loss |
409,506 |
136,627 |
13,070 |
13,020 |
572,225 | ||||
Sponsors' contributions transferred during the year |
(47,708) |
(14,655) |
(1,041) |
(5,132) |
(68,536) | ||||
Net actuarial liabilities at the end of the year |
657,231 |
174,222 |
8,353 |
26,136 |
865,942 | ||||
Other contributions |
14,593 |
387 |
79 |
1,857 |
16,917 | ||||
Total liabilities |
671,824 |
174,610 |
8,432 |
27,993 |
882,859 | ||||
Current |
51,675 | ||||||||
Noncurrent |
831,184 |
As mentioned in note 2.9 and 3.8, the revision of IAS 19 / CPC 33 (R1) eliminated the corridor approach (among other amendments), resulting in the need for recognition in full of the net actuarial liability at the date-base (actuarial report date). As a consequence of the adoption of IAS 19 (revised 2011) / CPC 33 (R1) on January 1, 2012, the post-employment benefit liability previously recorded was reduced by R$ 105,964, against retained earnings.
In relation to the estimated contributions for 2014, the Company does not anticipate significant changes in comparison with 2013, unless the actuarial assessment identifies the need to amend the contribution amounts originally budgeted for the pension plans.
18.4 Recognition of income and expense for defined benefit pension plans:
The external actuary’s estimate of the expense and/or revenue to be recognized in 2014 and the expense recognized in 2013 is as follows:
2014 Estimated | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total | |||||
Cost of service |
1,160 |
3,937 |
152 |
(43) |
5,206 | ||||
Interest on actuarial obligations |
404,925 |
104,090 |
9,250 |
27,748 |
546,013 | ||||
Expected return on plan assets |
(365,720) |
(100,048) |
(9,459) |
(27,961) |
(503,188) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
134 |
- |
134 | ||||
Total expense |
40,365 |
7,979 |
77 |
(256) |
48,165 | ||||
2013 Realized | |||||||||
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Total | |||||
Cost of service |
1,485 |
6,098 |
167 |
359 |
8,109 | ||||
Interest on actuarial obligations |
380,340 |
99,150 |
8,740 |
25,727 |
513,957 | ||||
Expected return on plan assets |
(337,591) |
(89,686) |
(8,560) |
(24,698) |
(460,535) | ||||
Effect of the limit on the assets to be accounted for |
- |
- |
134 |
- |
134 | ||||
Total expense |
44,234 |
15,562 |
481 |
1,388 |
61,665 |
The main assumptions taken into consideration in the actuarial valuations for the three years presented were as follow:
105
December 31, 2013 |
December 31, 2012 | ||
Nominal discount rate for actuarial liabilities: |
11.72% p.a. |
8.78% p.a. | |
Nominal Return Rate on Assets: |
11.72% p.a. |
8.78% p.a. | |
Estimated Rate of nominal salary increase: |
7.10% p.a. |
6.69% p.a. | |
Estimated Rate of nominal benefits increase: |
0.0% p .a. |
0.0% p.a. | |
Estimated long-term inflation rate (basis for establishing nominal rates above) |
5.00% p.a. |
4.6% p.a. | |
General biometric mortality table: |
AT-83 |
AT-83 | |
Biometric table for the onset of disability: |
Mercer |
Mercer | |
Expected turnover rate: |
0.3 / (Service |
0.3 / (Service | |
Likelihood of reaching retirement age: |
100% when a beneficiary of the Plan first becomes eligible |
100% when a beneficiary of the Plan first becomes eligible | |
18.5 Plan assets
The following tables show the allocation (by asset segment) of the assets of the CPFL group pension plans, at December 31, 2013 and 2012 managed by Fundação CESP and ELETROCEEE. It also shows the distribution of the collateral resources established as a target for 2014, in the light of the macroeconomic scenario in December 2013.
Assets managed by Fundação CESP:
At December, 31 |
Target to | ||||
2013 |
2012 |
2014 | |||
Fixed rate |
72% |
72% |
70% | ||
CPFL Energia's share |
6% |
6% |
6% | ||
Other shares |
16% |
17% |
17% | ||
Real state |
4% |
3% |
4% | ||
Other |
2% |
2% |
3% | ||
Total |
100% |
100% |
100% |
Assets managed by ELETROCEEE:
At December, 31 |
Target to | ||||
2013 |
2012 |
2014 | |||
Fixed income investments |
61% |
63% |
61% | ||
Other shares |
24% |
23% |
20% | ||
Real state |
14% |
13% |
15% | ||
Other |
2% |
1% |
4% | ||
Total |
100% |
100% |
100% |
The allocation target for 2014 was based on the recommendations for allocation of assets made at the end of 2013 by Fundação CESP and ELETROCEEE, in its Investment Policy. This target may change at any time during 2014, in the light of changes in the macroeconomic situation or in the return on assets, among other factors.
106
The asset management aims to maximize the return on investments, while seeking to minimize the risks of an actuarial deficit. Investments are therefore always made bearing in mind the liabilities that have to be honored. One of the main tools used by Fundação CESP to achieve its management objectives is ALM (Asset Liability Management – Joint Management of Assets and Liabilities), performed at least once a year, for a horizon of more than 10 years. ALM also assists in studying the liquidity of the pension plans, taking into consideration the benefit payment flow in relation to liquid assets. ELETROCEEE also uses ALM.
The basis for determining the assumptions of estimated general return on the assets is supported by ALM. The main assumptions are macroeconomic projections for calculating the anticipated long-term profitability, taking into account the current benefit plan portfolios. ALM processes the ideal average long-term allocation of the plans’ assets and the estimated profitability in the long term is based on this allocation and on the assumptions of the assets’ profitability.
18.6 Sensitivity analysis
The significant actuarial assumptions for determining the defined benefit obligation are discount rate, anticipated salary increase and mortality. The following sensitivity analyses were based on reasonably possible changes in the assumptions at the end of the reporting period, with the other assumptions remaining constant.
The sensitivity analysis may not represent the actual change in the defined benefit liability, as it is improbable that the change would occur to isolated assumptions, as certain assumptions may be correlated.
Furthermore, in the presentation of the sensitivity analysis, the present value of the defined benefit obligation was calculated using the projected unit credit method at the end of the reporting period, the same method used to calculated the defined benefit obligation recognized in the balance sheet.
See below the effects on the defined benefit obligation if the discount rate were 0.25 percentage points higher (lower) and if life expectancy were to increase (decrease) in one year for men and women:
Assumptions |
Assumptions report (A) |
Increase / (Decrease) (B) |
Intended (A+B) |
CPFL Paulista |
CPFL Piratininga |
CPFL Geração |
RGE |
Increase / (decrease) of total defined benefit plan obligation | ||||||||
Defined benefit plan obligation |
3,599,853 |
919,441 |
82,167 |
245,371 |
4,846,832 | |||||||||||
Nominal discount (p.a.) |
11.72% |
-0.25% |
11.47% |
82,971 |
25,084 |
1,927 |
6,250 |
116,232 | ||||||||
0.25% |
11.97% |
(79,622) |
(23,839) |
(1,847) |
(5,982) |
(111,290) | ||||||||||
Life expectancy (years) |
AT-83 |
-1 year |
(63,175) |
(12,197) |
(1,430) |
(3,381) |
(80,183) | |||||||||
1 year |
61,334 |
11,726 |
1,394 |
3,254 |
77,708 |
Investment risk
Brazilian pension funds are subject to restrictions on investments in foreign assets. The major part of the resources of the Company’s benefit plans is invested in the fixed income segment and, within this segment, the greater part of the funds is invested in federal government bonds, indexed to the IGP, which is the index for adjustment of the actuarial liabilities of the Company’s plans (defined benefit plans).
Management of the Company’s benefit plans is monitored by the Investment and Pension Management Committee, which includes representatives of active and retired employees, as well as members appointed by the Company. Among the duties of the Committee are the analysis and approval of investment recommendations made by the Fundação CESP investment managers.
In addition to controlling market risks by the unplanned divergence methodology, as required by law, Fundação CESP uses the following tools to control market risks in the fixed income and variable income segments: VaR, Tracking Risk, Tracking Error and Stress Test.
Fundação CESP's Investment Policy imposes additional restrictions (along those established by law) which define the percentage of diversification for investments in assets issued or underwritten by the same legal entity,
107
( 19 ) REGULATORY CHARGES
Consolidated | |||
December 31, 2013 |
December 31, 2012 restated | ||
Fee for the use of water resources |
1,590 |
570 | |
Global Reverse Fund - RGR |
15,983 |
24,653 | |
ANEEL Inspection Fee |
1,869 |
2,421 | |
Fuel Consumption Account - CCC |
- |
34,432 | |
Energy Development Account - CDE |
12,937 |
48,700 | |
Total |
32,379 |
110,776 |
( 20 ) TAXES AND SOCIAL CONTRIBUTIONS PAYABLE
Consolidated | ||||
December 31, 2013 |
December 31, 2012 restated | |||
Current |
||||
ICMS (State VAT) |
117,895 |
171,066 | ||
PIS (Tax on Revenue) |
10,156 |
13,438 | ||
COFINS (Tax on Revenue) |
45,892 |
75,992 | ||
IRPJ (Corporate Income Tax) |
62,771 |
99,801 | ||
CSLL (Social Contribution Tax) |
29,659 |
35,899 | ||
PIS (REFIS) |
4,100 |
- | ||
COFINS (REFIS) |
18,886 |
- | ||
Other |
28,704 |
34,275 | ||
Total |
318,063 |
430,472 | ||
Noncurrent |
||||
PIS (REFIS) |
5,807 |
- | ||
COFINS (REFIS) |
26,748 |
- | ||
Total |
32,555 |
- |
Tax Recovery Program - REFIS - Law 11,941/2009
Law 12,865/13 was published on October 10, 2013, reopening the period for enrollment in the Tax Recovery Program - REFIS, introduced by Law 11,941/2009. The subsidiaries CPFL Paulista and CPFL Piratininga formalized with the Brazilian Federal tax authority (Receita Federal do Brasil - RFB) their enrollment in the program for reduction and financing of federal taxes in relation to tax suits - PIS and COFINS on Sector Charges - CCC/CDE - non-cumulative system (Note 21), which had an accumulated balance to date of R$ 94,288. On November 21 and December 17, 2013, the subsidiaries CPFL Paulista and CPFL Piratininga, respectively, consolidated the debts included in the financing of the total amount of R$ 57,465, obtaining a discount on interest and fines of R$ 36,823, recorded in financial income (note 29).
The financing will be amortized in 30 installments, monetarily restated at the SELIC rate. The first installment of R$ 1,925 was paid on December 20, 2013.
108
( 21 ) PROVISION FOR TAX, CIVIL AND LABOR RISKS AND ESCROW DEPOSITS
Consolidated | |||||||
December 31, 2013 |
December 31, 2012 restated | ||||||
Provision for tax, civil and labor risks |
Escrow Deposits |
Provision for tax, civil and labor risks |
Escrow Deposits | ||||
Labor |
|||||||
Various |
119,707 |
80,516 |
68,205 |
152,762 | |||
Civil |
|||||||
Various |
149,735 |
174,961 |
26,972 |
160,826 | |||
Tax |
|||||||
FINSOCIAL |
25,682 |
73,633 |
18,968 |
54,074 | |||
Income Tax |
128,332 |
779,899 |
90,187 |
704,742 | |||
Interest on shareholders’ equity - PIS and COFINS |
- |
- |
12,517 |
12,517 | |||
PIS and COFINS - non-cumulative method |
- |
- |
94,677 |
- | |||
Other |
20,555 |
33,785 |
10,505 |
22,010 | |||
174,568 |
887,318 |
226,855 |
793,343 | ||||
Various |
23,985 |
384 |
27,062 |
18,408 | |||
Total |
467,996 |
1,143,179 |
349,094 |
1,125,339 |
The changes in the provisions for tax, civil and labor risks are shown below:
Consolidated | |||||||||||||
December 31, 2012 restated |
Addition |
Reversal |
Payment |
Monetary adjustment |
Reclassification (REFIS) |
December 31, 2013 | |||||||
Labor |
68,205 |
158,324 |
(38,171) |
(74,073) |
5,422 |
- |
119,707 | ||||||
Civil |
26,972 |
224,073 |
(28,526) |
(93,739) |
20,955 |
- |
149,735 | ||||||
Tax |
226,855 |
8,840 |
(7,753) |
(13,181) |
17,272 |
(57,465) |
174,568 | ||||||
Various |
27,062 |
- |
- |
(3,077) |
- |
- |
23,985 | ||||||
349,094 |
391,237 |
(74,450) |
(184,070) |
43,649 |
(57,465) |
467,996 |
The provision for tax, civil and labor risks were based on assessment of the risks of losing litigation to which the Company and its subsidiaries are parties, where a loss is probable in the opinion of the legal advisers and the Management of the Company and its subsidiaries.
The principal pending issues relating to litigation, legal cases and tax assessments are summarized below:
a) Labor: The main labor suits relate to claims filed by former employees or unions for additional salary payments (overtime, salary parity, severance payments and other claims).
b) Civil:
Bodily injury - mainly refer to claims for indemnities relating to accidents in the subsidiaries' electrical grids, damage to consumers, vehicle accidents, etc.
Tariff increase - Corresponds to various claims by industrial consumers as a result of tariff increases imposed by DNAEE Ordinances 38 and 45, on February 27 and March 4, 1986, when the “Plano Cruzado” economic plan price freeze was in effect.
c) Tax:
FINSOCIAL - relates to legal challenges of the rate increase and collection of FINSOCIAL during the period June 1989 to October 1991.
Income Tax - The provision of R$ 108,782 (R$ 70,888 at December 31, 2012) recognized by the subsidiary CPFL Piratininga refers to the lawsuit in relation to the tax deductibility of CSLL in determination of corporate income tax - IRPJ.
PIS and COFINS - JCP - in 2009, the Company dropped its suit disputing PIS and COFINS charged on Interest on shareholders’ equity received, and paid the amounts in question, taking advantage of the benefits granted in Law n° 11,941/09 (REFIS IV), that is, an amnesty on the fine and legal charges and a reduction in interest. Due to the finalization of the legal procedures, in 2013, the Company wrote-off the related escrow deposits and the provisions.
109
PIS and COFINS – Non-cumulative method - refers to the tax disputes in relation to the non-cumulative levying of PIS and COFINS on certain sector charges. The Company enrolled in REFIS in 2013, negotiating the total provision, and the amount of R$ 57,465 was reclassified to the group taxes, rates and contributions (note 20).
Other - tax - Refers to other suits in progress at the judicial and administrative levels resulting from of the subsidiaries' operations, in relation to INSS, FGTS and SAT tax issues.
d) Possible losses: the Company and its subsidiaries are parties to other suits in which Management, supported by its external legal advisers, believes that the chances of a successful outcome are possible, due to a solid defensive position in these cases. It is not yet possible to predict the outcome of the courts’ decisions or any other decisions in similar proceedings considered probable or remote. Consequently, no provision has been established for these. The claims relating to possible losses, at December 31, 2013, were as follows: (i) R$ 244,277 labor (R$ 329,590 at December 31, 2012) related mainly to workplace accidents, risk premium, overtime, etc; (ii) R$ 413,850 civil (R$ 577,080 at December 31, 2012) are related mainly to bodily injury, environmental impacts and tariff increases; and (iii) R$ 2,704,881 tax (R$ 1,493,646 at December 31, 2012), related mainly to ICMS, FINSOCIAL, PIS and COFINS and Income taxes, being one of the main claims the deductibility of the expense recognized in 1997 in relation to the commitment assumed for the pension plan of the employees of the subsidiary CPFL Paulista with Fundação CESP amounting R$ 952,913, for which CPFL Paulista has an escrow deposit of R$ 648,861 and (iv) R$ 27,628 regulatory at December 31, 2013 (R$ 12,088 at December 31, 2012).
The possible regulatory loss refers mainly to collection of the system service charge - ESS, established in the CNPE Resolution 03 of March 6, 2013. In relation to which, through the Brazilian Association of Independent Electric Energy Producers - APINE and the Brazilian Association for Generation of Clean Energy - ABRAGEL, the Company's subsidiaries and joint ventures obtained an injunction suspending collection of the charge. The Company's legal counsel classified the risk of loss as possible. The total amount of the risk is R$ 15,540, which includes (i) R$ 14,817 for the indirect subsidiaries CPFL Renováveis (R$ 11,631) and Ceran (R$ 3,186), and (ii) R$ 723 for the indirect subsidiary Paulista Lajeado.
The subsidiary CPFL Piratininga was party to a suit contesting the ICMS calculation methodology for the energy supply to the city of Santos (stated of São Paulo). A loss in this cases was considered possible by the Company’s external legal advisers, however, in view of the recent unfavorable decisions handed down by the appeals court of the state of São Paulo, together with the opportunity to take advantage of a reduction in fines and interest, the subsidiary decided to enroll in the Special ICMS Financing Program - PEP and recognized an expense of R$ 73,338.
The subsidiaries CPFL Paulista and CPFL Piratininga were involved in lawsuits in relation to ICMS credits on fuel and lubricant purchases. A loss in these cases was considered possible by the Company’s external legal advisers, however, in view of the recent unfavorable decisions handed down by the appeals court of the state of São Paulo, together with the opportunity to take advantage of a reduction in fines and interest, the subsidiary decided to enroll in the special ICMS Financing Program - PEP and recognized an expense of R$ 32,090.
The subsidiary CPFL Jaguari signed a legal agreement with the bankruptcy estate of Banco Santos S/A to close the suit. The agreement was submitted to the competent judge and is in the process of legal ratification, and recognized an expense of R$ 19,048.
Based on the opinion of their external legal advisers, Management of the Company and its subsidiaries consider that the registered amounts represent recent forecast.
Escrow deposits: income tax: of the total amount of R$ 660,414, R$ 648,861 (R$ 617,051 at December 31, 2012) refers to the discussion of the deductibility for federal tax purposes of expense recognized in 1997 in respect of the commitment made by the subsidiary CPFL Paulista to the employees’ pension plan in relation to Fundação CESP, in function of the renegotiation of the debt in that exercise. On consulting the Brazilian Federal tax authority, the subsidiary obtained a favorable reply in Note MF/SRF/COSIT/GAB nº 157, of April 9, 1998, and took advantage of the tax deductibility of the expense, thereby generating a tax loss for that year. As a result of that procedure, the subsidiary was assessed by the tax inspectors and, as a result of that procedure, the subsidiary was assessed by the tax inspectors. This discussion was responsible for some other unfavorable court decisions and the subsidiary offered escrow deposits in guarantee. Based on the updated position of the legal counsel in charge of the case and Management’s opinion the risk of loss is classified as possible.
110
( 22 ) PUBLIC UTILITIES
Consolidated | |||||
Companies |
December 31, 2013 |
December 31, 2012 restated |
Number of remaining installments | ||
CERAN |
83,176 |
79,813 |
267 | ||
Current |
3,738 |
3,443 |
|||
Noncurrent |
79,438 |
76,371 |
( 23 ) OTHER ACCOUNTS PAYABLE
Consolidated | |||||||
Current |
Noncurrent | ||||||
December 31, 2013 |
December 31, 2012 restated |
December 31, 2013 |
December 31, 2012 restated | ||||
Consumers and Concessionaires |
43,804 |
59,917 |
- |
- | |||
Energy Efficiency Program - PEE |
218,419 |
168,520 |
11,537 |
11,772 | |||
Research & Development - P&D |
164,180 |
134,463 |
4,842 |
24,790 | |||
National Scientific and Technological Development Fund - FNDCT |
1,966 |
4,487 |
- |
- | |||
Energy Research Company - EPE |
982 |
2,242 |
- |
- | |||
Fund of reversal |
- |
- |
17,750 |
17,750 | |||
Advances |
34,879 |
28,073 |
- |
20 | |||
Provision for socio-environmental costs and decommissioning of assets |
- |
- |
34,471 |
46,215 | |||
Payroll |
17,639 |
12,361 |
- |
- | |||
Profit sharing |
36,601 |
49,396 |
4,171 |
7,846 | |||
Collections agreement |
73,240 |
76,371 |
- |
- | |||
Guarantees |
- |
- |
29,133 |
25,014 | |||
Advance CDE |
9,246 |
- |
- |
- | |||
Account payable - bussiness combination |
10,477 |
11,369 |
- |
- | |||
Other |
52,095 |
76,067 |
1,981 |
2,381 | |||
Total |
663,529 |
623,267 |
103,886 |
135,788 |
Consumers and concessionaires: refers to liabilities in connection with bills paid twice and adjustments of billing to be offset or returned to consumers as well the participation of consumers in the “Programa de Universalização” program.
Research and Development and Energy Efficiency Programs: The subsidiaries recognize liabilities relating to amounts already billed in tariffs (1% of Net Operating Revenue), but not yet invested in the Research and Development and Energy Efficiency Programs. These amounts are subject to monthly restatement at the SELIC rate, to realization.
Provision for socio-environmental costs and decommissioning of assets: In noncurrent the amount of R$ 34,471 refers to reserve recorded by CPFL Renováveis in relation to socio-environmental licenses as a result of events that have already occurred and obligations to remove assets arising from contractual and legal requirements related to leasing of land on which the wind farms are located. Such costs are reserved for against fixed assets and will be depreciated over the remaining useful life of the asset.
Profit-sharing: Mainly comprised by:
(i) in accordance with a collective labor agreement, the Company and its subsidiaries introduced an employee profit-sharing program, based on achievement of operating and financial targets established in advance;
111
(ii) Long-Term Incentive Program: In July 2012, the Company’s Board of Directors approved the Long-Term Incentive Program for Executives, consisting of a plan to grant Phantom Stock Options and awards in funds, in accordance with the appreciation of the Company’s shares in relation to an amount calculated.
The Plan does not cater for share distribution to the executives and only uses them for purposes of monitoring the targets laid down in the Company's Long-Term Strategic Plan, also approved by the Board of Directors.
The plan will run from 2012 to 2018 and certain Company executives who are exercising their duties on the grant date will be eligible. The grant is annual and the vesting period for conversion into premiums will be from the second, third or fourth year after the grant date, with an option for 1/3 of the shares per year. Any failure to meet expectations in a conversion may be accumulated in subsequent vestings, up to the limit of the respective grant.
The Program provides for partial realization, if a minimum of 80% of the estimates of the Strategic Plan is reached, involving reduction of the award to the percentage reached, as well as the possibility of exceeding them, with a ceiling of 150% in accordance with the same criteria.
Accounts payable - business combinations: Relates to the amount recognized by the indirect subsidiary CPFL Renováveis for business acquisitions.
( 24 ) SHAREHOLDER’S EQUITY
The shareholders’ interest in the Company’s equity as of December 31, 2013 and 2012 are shown below:
Number of shares | ||||||||
December 31, 2013 |
December 31, 2012 | |||||||
Shareholders |
|
Common shares |
Interest % |
Common shares |
Interest % | |||
BB Carteira Livre I FIA |
|
288,569,602 |
29.99 |
288,569,602 |
29.99 | |||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
|
487,700 |
0.05 |
9,897,860 |
1.03 | |||
VBC Energia S.A. |
|
- |
- |
9,897,860 |
1.03 | |||
Camargo Correa S.A. |
|
837,860 |
0.09 |
12,642,390 |
1.31 | |||
ESC Energia S.A. |
|
234,092,930 |
24.33 |
224,195,070 |
23.30 | |||
Bonaire Participações S.A. |
|
6,308,790 |
0.66 |
6,308,790 |
0.66 | |||
Energia São Paulo FIA |
|
136,820,640 |
14.22 |
115,118,250 |
11.96 | |||
BNDES Participações S.A. |
|
64,842,768 |
6.74 |
81,053,460 |
8.42 | |||
Antares Holdings Ltda. |
|
16,039,720 |
1.67 |
16,039,720 |
1.67 | |||
Brumado Holdings Ltda. |
|
34,502,100 |
3.59 |
34,502,100 |
3.59 | |||
Members of Executive Board |
|
102,350 |
0.01 |
47,610 |
0.00 | |||
Other shareholders |
|
179,669,800 |
18.67 |
164,001,548 |
17.04 | |||
Total |
|
962,274,260 |
100.00 |
962,274,260 |
100.00 |
In a Relevant Fact dated 24 January, 2013, the Company was informed by its shareholders Bonaire Participações S.A. (“Bonaire”) and Energia São Paulo FIA concerning to the exercise of the call option to purchase all the additional shares, corresponding to 4% of the shares linked to the Company Shareholders' Agreement held by VBC Energia S.A. (“VBC”) and/or its successors, and by 521 Participações S.A (“521”), succeeded by BB Carteira Livre I (“BB CL I”), in accordance with the Purchase Option Instrument signed on July 17, 2002 by VBC, 521 and Bonaire.
The shareholders VBC and their successors Camargo Corrêa S/A (“CCSA”) and ESC Energia S/A (“ESC”), and Caixa de Previdência dos Funcionários do Banco do Brasil (PREVI), successor and sole quota holder of BB CL I, accepted the exercise of the Purchase Option and sold the shares linked to the Company Shareholders’ Agreement. Consequently, CCSA disposed of 11,804,530 shares linked to Energia SP FIA and PREVI disposed of 9,897,860 shares linked to Energia SP FIA.
In a Relevant Fact dated March 28, 2013, the Company disclosed that this transaction had been concluded and ownership of the shares linked to the Company Shareholders’ Agreement and total shared held by the Company’s controlling shareholders are as follows.
112
Number of shares linked |
Number of shares | ||||||
Before disposal |
After disposal |
Before disposal |
After disposal | ||||
VBC Energia S.A. |
9,897,860 |
- |
9,897,860 |
- | |||
ESC Energia S.A. |
224,188,344 |
234,086,204 |
224,195,070 |
234,092,930 | |||
Camargo Corrêa S.A. |
11,804,530 |
- |
12,642,390 |
837,860 | |||
BB Carteira Livre I FIA |
196,276,558 |
196,276,558 |
288,569,602 |
288,569,602 | |||
Caixa de Previdência dos Funcionários do Banco do Brasil - Previ |
9,897,860 |
- |
9,897,860 |
- | |||
Energia São Paulo FIA |
90,484,600 |
112,186,990 |
115,118,250 |
136,820,640 | |||
Bonaire Participações S.A. |
10,000 |
10,000 |
6,308,790 |
6,308,790 | |||
Total - controlling shareholders |
542,559,752 |
542,559,752 |
666,629,822 |
666,629,822 |
24.1 - Capital reserves:
Refers basically to:
a) R$ 228,322 related to the entry resulting from the CPFL Renováveis business combination;
b) effect of the public offer of shares in the subsidiary CPFL Renováveis, as mentioned in note 12, amounting to R$ 59,308, as a result of the decrease in the subsidiary CPFL Geração's interest in CPFL Renováveis. In accordance with ICP 09 and IFRS 10, this effect was recognized as transactions between shareholders and recorded directly in Shareholder’s Equity.
24.2 – Profit reserves:
Is comprised of:
(a) Legal reserve, amounting to R$ 603,352.
(b) Statutory reserve – financial asset of concession: The distribution subsidiaries record an adjustment regarding to the change in the expectation of cash flow from the financial asset of concession in profit or loss. Since the Company will only receive the cash related to such income at the end of the concession through the indemnification of the concession, these amounts have been retained as of December 31, 2012 as “earnings retained for investment”, within the shareholders’ equity. In accordance with the changes to the CPFL Energia’s by laws, approved in the general meeting held on June 28, 2013, the statutory reserve named “Financial Asset of Concession” was created, based on article 194 of Law 6404/76. This reserve was created intending to align the cash flows to be received from the Grantor as the indemnification at the end of the concession terms to the accumulated results from the changes in the expected of cash flows from the financial asset of the concession.
Accordingly, the balance of the earning retained for investments at December 31, 2012 was reclassified to the statutory reserve - financial asset of concession. The loss for the year resulting from the changes in the expected cash flows from the concession, net of taxes effects, was also reclassified within equity from statutory reserve – financial asset of concession to retained earnings. The balance as of December 31, 2013 was R$265,037.
(c) Earnings retained for investment: On December 31, 2013, the Company retained R$108,987 for investments.
24.3 – Other comprehensive income
The accumulated comprehensive income is comprised of:
(a) Deemed cost: Relates to recognition of the added value of the deemed cost of the generators' property, plant and equipment, of R$ 509,665;
(b) Post-employment benefit obligation: As mentioned in notes 2.9, 3.8 and 18, the amount of R$ 111,999 refers to the effects of (i) revision of CPC 33 (R1) and IAS 19, which eliminated the corridor method and gave rise to the need to record the net actuarial liability in full at the base date of the actuarial report, and (ii) the actuarial calculations updated to December 31, 2013.
24.4 – Dividends:
113
The Annual and Extraordinary General Meeting held on April 19, 2013 approved the allocation of net income for the year for 2012 and declared dividends of R$ 1,096,145, of which R$ 640,239 relate to the interim dividend declared of June 2012, plus an additional dividend of R$ 455,906.
In accordance with the by-laws and based on the income for the first half-year of 2013, the Board of Directors on August 14, 2013, approved the declaration of an interim dividend of R$ 363,049, attributing the amount of R$ 0.377282126 to each share paid on October 1, 2013.
The Company paid R$ 815,514 in 2013 in respect of the dividends declared at December 31, 2012 and June 30, 2013.
24.5 - Allocation of Net Income for the Year:
The Company’s by-laws assure shareholders of a minimum dividend of 25% of net income, adjusted in accordance with the law.
For this year, Management is proposing distribution of the balance of the net income, by declaration of R$ 567,802 in the form of dividends, corresponding to R$ 0,590062200 per share, as shown below:
R$ thousand | |
Net income - Parent company |
937,419 |
Realization of prior years profit or loss |
56,293 |
Realization of comprehensive income |
25,962 |
Prescribed dividend |
5,172 |
Constitution/realization of statutory reserve |
61,863 |
Net income base for allocation |
1,086,708 |
Constitution of legal reserve |
(46,871) |
Constitution of earnings retained for investment |
(108,987) |
Interim dividend |
(363,049) |
Additional proposed dividend |
567,802 |
( 25 ) EARNINGS PER SHARE
Earnings per share – basic and diluted
Calculation of the basic and diluted earnings per share for the years ended December 31, 2013 and 2012 was based on the net income attributable to controlling shareholders and the average weighted number of common shares outstanding during the years. For the diluted earnings per share, it was considered the dilutive effects of instruments convertible into shares, as shown below:
114
December 31, 2013 |
December 31, 2012 restated | ||
Numerator |
|||
Net income attributable to controlling shareholders |
937,419 |
1,176,252 | |
Denominator |
|||
Weighted average shares outstanding during the year |
962,274,260 |
962,274,260 | |
Net income per share - basic |
0.97 |
1.22 | |
Numerator |
|||
Net income attributable to controlling shareholders |
937,419 |
1,176,252 | |
Dilutive effect of convertible debentures of subsidiary CPFL Renováveis (*) |
(25,016) |
(17,537) | |
Net income attributable to the Controlling Shareholders |
912,403 |
1,158,715 | |
Denominator |
|||
Weighted average shares outstanding during the year |
962,274,260 |
962,274,260 | |
Net income per share - diluted |
0.95 |
1.20 | |
(*) Proportional to the Company´s percentage interest in each period in the subsidiary |
The dilutive effect of the numerator in the calculation of diluted earnings per share takes into account the dilutive effects of the debentures convertible into shares issued by subsidiaries of the indirectly subsidiary CPFL Renováveis. Calculation of the effects was based on the assumption that these debentures would have been converted into common shares of each subsidiaries at the beginning of the year.
115
( 26 ) OPERATING REVENUE
Consolidated | ||||||||||||
Number of Consumers (*) |
GWh |
R$ thousand | ||||||||||
Revenue from eletric energy operations |
2013 |
2012 |
2013 |
2012 restated |
2013 |
2012 restated | ||||||
Consumer class |
||||||||||||
Residential |
6,523,553 |
6,312,737 |
15,426 |
14,567 |
5,710,050 |
6,631,596 | ||||||
Industrial |
58,565 |
59,057 |
14,691 |
14,536 |
3,605,079 |
4,086,080 | ||||||
Commercial |
491,057 |
494,556 |
8,837 |
8,714 |
2,956,069 |
3,389,159 | ||||||
Rural |
245,687 |
243,283 |
2,081 |
2,093 |
415,075 |
492,633 | ||||||
Public administration |
49,443 |
48,467 |
1,234 |
1,220 |
407,094 |
451,241 | ||||||
Public lighting |
9,596 |
9,166 |
1,586 |
1,525 |
284,346 |
345,058 | ||||||
Public services |
7,961 |
7,729 |
1,820 |
1,864 |
486,609 |
543,216 | ||||||
(-) Adjustment of excess and surplus revenue of reactive |
- |
- |
- |
- |
(59,731) |
(24,643) | ||||||
Billed |
7,385,862 |
7,174,995 |
45,674 |
44,519 |
13,804,591 |
15,914,341 | ||||||
Own comsuption |
34 |
33 |
- |
- | ||||||||
Unbilled (Net) |
- |
- |
73,536 |
136,905 | ||||||||
Emergency charges - ECE/EAEE |
- |
- |
(254) |
1 | ||||||||
Reclassification to network usage charge - TUSD - captive consumers |
- |
- |
(5,287,096) |
(7,558,153) | ||||||||
Electricity sales to final consumers |
45,709 |
44,552 |
8,590,776 |
8,493,094 | ||||||||
Furnas Centrais Elétricas S.A. |
3,026 |
3,034 |
441,961 |
411,798 | ||||||||
Other concessionaires and licensees |
10,918 |
9,333 |
1,874,482 |
1,478,832 | ||||||||
Current electric energy |
1,031 |
2,062 |
205,976 |
197,758 | ||||||||
Electricity sales to wholesaler´s |
14,975 |
14,429 |
2,522,419 |
2,088,388 | ||||||||
Reclassification to network usage charge - TUSD - captive consumers |
5,287,096 |
7,558,153 | ||||||||||
Reclassification to network usage charge - TUSD - free consumers |
965,737 |
1,412,275 | ||||||||||
(-) Adjustment of revenue surplus and excess responsive |
(14,587) |
(7,489) | ||||||||||
Revenue from construction of concession infrastructure |
1,004,399 |
1,351,550 | ||||||||||
Resources provided by the energy development account - CDE |
627,832 |
52,093 | ||||||||||
Other revenue and income |
355,694 |
300,715 | ||||||||||
Other operating revenues |
8,226,172 |
10,667,297 | ||||||||||
Total gross revenues |
19,339,367 |
21,248,779 | ||||||||||
Deductions from operating revenues |
||||||||||||
ICMS |
(2,777,486) |
(3,178,771) | ||||||||||
PIS |
(271,301) |
(297,476) | ||||||||||
COFINS |
(1,247,439) |
(1,367,898) | ||||||||||
ISS |
(5,545) |
(4,926) | ||||||||||
Global reversal reserve - RGR |
(3,791) |
(101,136) | ||||||||||
Fuel consumption account - CCC |
(34,432) |
(597,925) | ||||||||||
Energy development account - CDE |
(155,249) |
(584,399) | ||||||||||
Research and development and energy efficiency |
(111,243) |
(147,390) | ||||||||||
PROINFA |
(99,244) |
(77,886) | ||||||||||
Emergency charges - ECE/EAEE |
253 |
(1) | ||||||||||
IPI |
(34) |
(94) | ||||||||||
(4,705,511) |
(6,357,904) | |||||||||||
Net revenue |
14,633,856 |
14,890,875 | ||||||||||
(*) Unaudited information |
In accordance with ANEEL’s Order nº 4,097 of December 30, 2010, concerning the basic procedures for preparation of the financial statements, the energy distribution subsidiaries reclassified part of the amount related to revenue from under the heading “Electricity sales to final consumers”, Commercialization activities, to “Other operating revenues”, Distribution activities, with the title “Revenue due to Network Usage Charge - TUSD captive consumers”.
The tariff regulation procedure (Proret), approved by ANEEL Normative Resolution n° 463 of November 22, 2011, determined that revenue received as a result of excess demand and excess reactive power, from the contractual tariff review date for the 3rd periodic tariff review, should be accounted for as Special Obligations and will be amortized from the next tariff review.
In accordance with ANEEL Order nº 4,991, of December 29, 2011, relating to the basic procedures for preparation of the financial statements, the distributors subsidiaries adjusted revenue of excess and surplus revenue of reactive, reducing the accounts of “Electricity sales to final consumers” and “Revenue due to Network Usage Charge - TUSD free consumers” against the item reducing of intangible assets (“Special Obligations”). The amount recorded was determined from the date of the subsidiaries' tariff review to December 31, 2013.
On February 7, 2012, the Brazilian Association of Electric Energy Distributors (Associação Brasileira de Distribuidores de Energia Elétrica - ABRADEE) succeeded in suspending the effects of Resolution 463, whereby the request for advance final relief was granted and the order to account for income from excess demand and excess reactive as special obligations was suspended. The suspensive effect applied for by ANEEL in its interlocutory appeal was granted in June 2012 and the advance relief originally granted in favor of ABRADEE was suspended. The subsidiaries are awaiting the court’s decision on the final treatment of this income, and at December 31, 2013, these amounts are still recorded under Special Obligations, according to CPC 25 and IAS 37, net disclosed in intangible assets of concession.
116
26.1 Periodic tariff revision (“RTP”) e Annual adjustment (“RTA”)
2013 |
2012 | |||||||||
Company |
Month |
Annual Tariff Review - RTA |
Effect perceived by consumers (a) |
Annual Tariff Review - RTA |
Effect perceived by consumers (a) | |||||
CPFL Paulista |
April |
5.48% |
6.18% |
3.71% |
2.89% | |||||
CPFL Piratininga |
October |
7.42% |
6.91% |
8,79% (b) |
5,5% (b) | |||||
RGE |
June |
-10.32% |
-10.64% |
11.51% |
3.38% | |||||
CPFL Santa Cruz |
February |
(c) |
(c) |
(c) |
(c) | |||||
CPFL Leste Paulista |
February |
(c) |
(c) |
(c) |
(c) | |||||
CPFL Jaguari |
February |
(c) |
(c) |
(c) |
(c) | |||||
CPFL Sul Paulista |
February |
(c) |
(c) |
(c) |
(c) | |||||
CPFL Mococa |
February |
(c) |
(c) |
(c) |
(c) |
(a) Represents the average effect perceived by consumers, in accordance with ANEEL resolutions, as a result of elimination from the tariff base of financial components added in the annual adjustment for the previous year (unaudited).
(b) On October 2, 2012 ANEEL approved the RTP de 2011 for the subsidiary CPFL Piratininga, with a total repositioning of -5.43%, of which -4.45% relates to the economic repositioning and -0.98% to the financial components. This result was used as a basis for calculation of the 2012 Annual Tariff Readjustment. On October 16, 2012 ANEEL’s Collegiate Board of Directors approved the 2012 Annual Tariff Review – RTA of the subsidiary. Tariffs were increased by 8.79%, on average, of which 7.71% relates to the economic increase and 1.08% to the financial components. The 2012 RTA took into consideration the impact of 1/3 of the financial component of the 2011 RTP, which represents a reduction of 2.42%. If this effect had not been taken into account, the total increase of the 2012 RTA would have been 11.21%. With the ratification of the 2011 RTP and 2012 RTA, the average effect to be perceived by consumers is 5.50% in relation to the tariffs in force. The new tariffs are effective from October 23, 2012 to October 22, 2013.
On October 22, 2013 ANEEL published Resolution 1,638, fixing the adjustments in the subsidiary’s tariffs from October 23, 2013. The tariffs increased by 7.42%, on average, of which 9.69% relates to the annual economic adjustment and -2.27% to the pertinent financial components. The average effect perceived by captive consumers is a 6.91% tariff increase.
(c) On January 31, 2012, ANEEL extended the effective term of the supply tariffs and TUSD of these subsidiaries, until the final processing of the tariff review. The Periodic Tariff Review - RTP of February 2012 was only ratified in January 2013, but without immediate application of the tariffs. Based on the tariffs of the 2012 RTP, ANEEL ratified the Extraordinary Tariff Review (“RTE”), effective from January 24, 2013 to February 2, 2013. The tariffs ratified in the 2013 RTA, which incorporated the effects of the extension of the RTP, came into effect from February 3, 2013.
The RTP and RTA percentages for these subsidiaries are as follows:
117
RTA 2013 |
RTP 2012 | |||||||
With financial components |
Effect perceived by consumers compared to RTA/13 (*) |
With financial components |
Effect perceived by consumers compared to RTE/11 (*) | |||||
CPFL Santa Cruz |
9.32% |
-0.94% |
8.10% |
-4.66% | ||||
CPFL Leste Paulista |
6.48% |
3.36% |
0.08% |
-1.25% | ||||
CPFL Jaguari |
2.71% |
2.68% |
-7.10% |
-7.33% | ||||
CPFL Sul Paulista |
2.27% |
2.21% |
-3.72% |
-5.02% | ||||
CPFL Mococa |
7.00% |
5.10% |
9.00% |
6.34% | ||||
(*) Unaudited information |
As mentioned in note 38.1, on February 3, 2014, ANEEL fixed the tariff adjustment of these subsidiaries as from that date.
The subsidiaries filed a Request for Reconsideration in relation to the RTP, which was judged in January 2014 (Note 38.7).
26.2 Extraordinary Tariff Review (“RTE”)
In order to encompass the effects of Provisional Measure 579/2012, (converted into Law 12,783 in January 2013) – Extension of the concessions and other topics of interest, ANEEL ratified the result of the 2013 Extraordinary Tariff Review (“RTE”), applied for consumption from January 24, 2013. The extraordinary review encompassed the electric energy quotas of the generation plants that renewed their concession contracts. The total energy produced by these plants was divided into quotas for the distributors. The effects of the elimination of the Global Reversal Reserve - RGR and Fuel Consumption Account - CCC, the reduction in the Energy Development Account - CDE and the decrease in the transmission costs were also computed. This RTE has no impact on the net profit or loss. ANEEL ratified the result of the 2013 extraordinary review for the distribution subsidiaries with the following resolutions. The average effects for the distributors’ consumers were:
Distributors |
Resolution n° |
Effect perceived by consumers (*) | ||
CPFL Paulista |
1,433 |
-20.42% | ||
CPFL Piratininga |
1,424 |
-26.70% | ||
RGE |
1,411 |
-22.81% | ||
CPFL Santa Cruz |
1,452 |
-23.72% | ||
CPFL Jaguari |
1,450 |
-25.33% | ||
CPFL Mococa |
1,451 |
-24.38% | ||
CPFL Leste Paulista |
1,449 |
-26.42% | ||
CPFL Sul Paulista |
1,453 |
-23.83% | ||
(*) Unaudited information |
26.3 – Resources provided by the Energy Development Account - CDE
Provisional Measure 579, of September 11, 2012 (converted into Law 12,783 of January 11, 2013) determined that the resources related to the low income subsidy, as well as other tariff discounts should be fully subsidized by resources from the CDE. Income of R$ 627,832 was recorded in 2013, R$ 69,231 for the low income subsidy and R$ 558,600 for other tariff discounts, set against accounts receivable – Resources provided by the Energy Development Account - CDE (note 11) and accounts payable – CDE (note 23).
118
( 27 ) COST OF ELECTRIC ENERGY
Consolidated | |||||||
GWh |
R$ thousand | ||||||
Electricity Purchased for Resale |
2013 |
2012 restated |
2013 |
2012 restated | |||
Itaipu Binacional |
10,719 |
10,781 |
1,298,210 |
1,131,744 | |||
Current electric energy |
2,974 |
2,662 |
726,936 |
244,921 | |||
PROINFA |
1,019 |
1,070 |
233,152 |
215,400 | |||
Energy purchased of bilateral contracts and through action in the regulated market |
42,980 |
48,085 |
6,786,524 |
5,814,982 | |||
Resources provided by the energy development account - CDE |
- |
- |
(827,578) |
- | |||
Credit of PIS and COFINS |
- |
- |
(748,526) |
(677,043) | |||
Subtotal |
57,692 |
62,597 |
7,468,718 |
6,730,004 | |||
Electricity Network Usage Charge |
|||||||
Basic network charges |
559,631 |
1,127,319 | |||||
Transmission from Itaipu |
34,716 |
96,454 | |||||
Connection charges |
44,470 |
79,855 | |||||
Charges of use of the distribution system |
29,542 |
34,322 | |||||
System service charges - ESS |
554,865 |
252,708 | |||||
Reserve energy charges |
33,194 |
85,148 | |||||
Resources provided by the energy development account - CDE |
(458,792) |
- | |||||
Credit of PIS and COFINS |
(69,655) |
(152,815) | |||||
Subtotal |
727,969 |
1,522,991 | |||||
Total |
8,196,687 |
8,252,995 | |||||
(*) Unaudited information |
27.1 Resources provided by the CDE - Decree 7,945/2013
Due to the unfavorable hydropower conditions from the end of 2012, including the low levels of water reserves at the hydroelectric power plants, the output of the thermal plants was set at the highest level. In view of this and considering the concessionaires’ exposure in the short-term market, due largely to allocation of the physical energy and power guarantee quotas and repeal of the plants’ authorization by ANEEL, the energy cost of the distributors increased significantly in 2012 and 2013.
As a result of this scenario and as the distribution concessionaires do not have control over these costs, on March 7, 2013, the Brazilian government issued Decree 7,945, which provided for certain changes in the contracting of energy and the objectives of the Energy Development Account - CDE charge.
In relation to contracting of energy, Decree 7,945 (i) reduced the minimum term from three years to one, as from the start of the energy supply, for commercialization contracts for electric energy provided by existing ventures and (ii) increased the pass-through of the distributors’ electric energy acquisition costs to the final consumers from one hundred and three to one hundred and five percent of the total amount of electric energy contracted in relation to the distributor’s annual supply load.
The Decree amended the objectives of the CDE, and introduced the pass-through of CDE funds to the distribution concessionaires in relation to the following costs:
i. exposure in the short-term market of the hydroelectric power plants contracted under a system of physical guarantee of electric energy and power quotas, due to inadequate allocation of generation in the scope of the Energy Relocation Mechanism – MRE (Hydrological Risk);
ii. exposure of the distributors in the short-term market, due to insufficient contractual support for the load distributed, in relation to the amount of replacement not recontracted as a result of non-participation in the extension of the electric energy generation concessions (Involuntary exposure);
iii. the additional cost related to activation of thermoelectric plants without respecting the order of merit by decision of the Electrical Sector Monitoring Committee – CMSE (ESS – Energy Security);
iv. the full or partial amount of the accumulated positive balance in the CVA (compensation mechanism) account, for the system service charge and energy purchased for resale (CVA ESS and Energy).
119
In relation to items (i), (ii) and (iii), in accordance with CPC 07 / IAS 20 – Accounting for Government Grants and Disclosure of Government Assistance, the Company recorded the amount of R$ 726,234 in 2013.
In relation to item (iv):
· in the tariff review for the subsidiaries CPFL Paulista and RGE, in Order 1,144, of April 18, 2013, and Authorization Resolution 1,535, of June 18, 2013, respectively, ANEEL granted (i) in the case of the subsidiary CPFL Paulista, full coverage of the positive balances of the CVA calculated on energy purchased and the ESS charge for 2012, as well as positive amounts of the CVA for energy purchased in the availability auction, in the accrual period of January 2013, totaling R$ 371,460 and (ii) in the case of the subsidiary RGE, partial coverage of the CVA balances calculated on energy purchased and the ESS charge, amounting to R$ 10,706. Both amounts were credited to the cost of electric energy under Resources provided by the CDE– decree 7,945/13, set against other credits in the line Receivable from resources provided by the Energy Development Account CDE (note 11).
· partial coverage of the positive CVA balances calculated on energy purchased (reversal of an expense of R$ 167,901) and of the System Service Charge (“ESS”) charge (expense of R$ 122) for the period October 2012 to October 2013 was approved for the subsidiary CPFL Piratininga in the tariff adjustment process, through Ratification Resolution 1638 of October 23, 2013, amounting to a total of R$ 167,779. Both amounts were credited to the cost of electric energy under Resources provided by the CDE– decree 7945/13, set against other credits in the line Receivable from resources provided by the Energy Development Account CDE (note 11);
· in the tariff review for the subsidiary CPFL Santa Cruz, approved by Ratification Resolution 1682, of January 30, 2014, ANEEL granted full coverage of the positive CVA balances calculated on energy purchased (reversal of an expense of R$ 154,514) and of the ESS charge (expense of R$ 5,323) for the period February 2013 to January 2014, amounting to a total of R$ 10,192. Both amounts were credited to the cost of electric energy under Resources provided by the CDE– decree 7945/13, set against other credits in the line Receivable from resources provided by the Energy Development Account CDE (note 11);
The resources provided by the CDE recognized in 2013 are shown in the following table, per distributor controlled by the Company:
2013 | |||||||||||
Electricity purchased for resale |
Electricity network usage charge |
Total | |||||||||
Overcontracting |
Quotas and hydrological risk |
Electricity purchased - tariff review |
System service charges - ESS |
System service charges - ESS - tariff review |
|||||||
CPFL Paulista |
161,087 |
10,868 |
327,252 |
217,464 |
44,207 |
760,878 | |||||
CPFL Piratininga |
76,735 |
395 |
167,901 |
88,166 |
(122) |
333,076 | |||||
CPFL Santa Cruz |
8,689 |
(28) |
15,514 |
16,082 |
(5,323) |
34,934 | |||||
CPFL Leste Paulista |
1,092 |
(6) |
- |
6,487 |
- |
7,573 | |||||
CPFL Sul Palista |
- |
(11) |
- |
3,621 |
- |
3,610 | |||||
CPFL Jaguari |
2,537 |
98 |
- |
4,631 |
- |
7,267 | |||||
CPFL Mococa |
- |
(6) |
- |
2,717 |
- |
2,711 | |||||
RGE |
53,593 |
(287) |
2,153 |
72,310 |
8,553 |
136,322 | |||||
Total |
303,734 |
11,023 |
512,821 |
411,477 |
47,316 |
1,286,370 | |||||
120
( 28 ) OPERATING COSTS AND EXPENSES
Parent company | ||||||||||||
Operating expenses |
Total | |||||||||||
General |
Other |
|||||||||||
2013 |
2012 restated |
2013 |
2012 restated |
2013 |
2012 restated | |||||||
Personnel |
13,867 |
17,204 |
- |
- |
13,867 |
17,204 | ||||||
Materials |
22 |
10 |
- |
- |
22 |
10 | ||||||
Outside services |
5,323 |
6,808 |
- |
- |
5,323 |
6,808 | ||||||
Depreciation and Amortization |
76 |
65 |
- |
- |
76 |
65 | ||||||
Other |
3,338 |
5,463 |
- |
36 |
3,338 |
5,499 | ||||||
Leases and rentals |
127 |
121 |
- |
- |
127 |
121 | ||||||
Publicity and advertising |
1,291 |
3,912 |
- |
- |
1,291 |
3,912 | ||||||
Legal, judicial and indemnities |
1,081 |
713 |
- |
- |
1,081 |
713 | ||||||
Donations, contributions and subsidies |
617 |
521 |
- |
- |
617 |
521 | ||||||
Other |
222 |
195 |
- |
36 |
222 |
231 | ||||||
Total |
22,626 |
29,549 |
- |
36 |
22,626 |
29,585 |
Consolidated | |||||||||||||||||||||||
Services rendered to third parties |
Operating expenses |
Total | |||||||||||||||||||||
Operating costs |
Sales |
General |
Other | ||||||||||||||||||||
2013 |
2012 restated |
2013 |
2012 restated |
2013 |
2012 restated |
2013 |
2012 restated |
2013 |
2012 restated |
2013 |
2012 restated | ||||||||||||
Personnel |
425,349 |
415,862 |
- |
30 |
106,111 |
104,343 |
192,142 |
177,023 |
- |
- |
723,602 |
697,258 | |||||||||||
Post-employment benefit obligation |
61,665 |
33,332 |
- |
- |
- |
- |
- |
- |
- |
- |
61,665 |
33,332 | |||||||||||
Materials |
92,562 |
89,526 |
2,661 |
1,757 |
4,117 |
2,965 |
6,806 |
9,120 |
- |
- |
106,145 |
103,368 | |||||||||||
Outside services |
178,809 |
174,326 |
2,464 |
2,356 |
100,301 |
107,603 |
205,450 |
256,949 |
- |
- |
487,024 |
541,233 | |||||||||||
Depreciation and amortization |
664,601 |
619,568 |
- |
- |
33,689 |
33,046 |
59,964 |
41,598 |
- |
- |
758,253 |
694,213 | |||||||||||
Costs related to infrastructure construction |
- |
- |
1,004,399 |
1,351,550 |
- |
- |
- |
- |
- |
- |
1,004,399 |
1,351,550 | |||||||||||
Other |
44,531 |
45,093 |
(6) |
(18) |
132,379 |
220,188 |
464,253 |
239,673 |
285,148 |
376,898 |
926,304 |
881,834 | |||||||||||
Collection charges |
- |
- |
- |
- |
52,372 |
49,053 |
- |
- |
- |
- |
52,372 |
49,053 | |||||||||||
Allowance for doubtful accounts |
- |
- |
- |
- |
70,324 |
163,811 |
- |
- |
- |
- |
70,324 |
163,811 | |||||||||||
Leases and rentals |
26,181 |
28,484 |
- |
- |
11 |
88 |
12,390 |
9,210 |
- |
- |
38,582 |
37,782 | |||||||||||
Publicity and advertising |
871 |
106 |
- |
- |
212 |
26 |
13,179 |
22,604 |
- |
- |
14,262 |
22,736 | |||||||||||
Legal, judicial and indemnities |
- |
- |
- |
- |
- |
- |
429,883 |
187,420 |
- |
- |
429,883 |
187,420 | |||||||||||
Donations, contributions and subsidies |
- |
- |
- |
- |
8,003 |
5,815 |
3,935 |
2,337 |
- |
- |
11,938 |
8,151 | |||||||||||
Inspection fee |
- |
- |
- |
- |
- |
- |
- |
- |
27,422 |
30,136 |
27,422 |
30,136 | |||||||||||
Loss/(Gain) on disposal and decommissioning and other losses on noncurrent assets |
- |
6,276 |
- |
- |
- |
- |
- |
- |
(39,253) |
48,051 |
(39,253) |
54,328 | |||||||||||
Intangible of concession amortization |
- |
- |
- |
- |
- |
- |
- |
- |
296,977 |
284,713 |
296,977 |
284,713 | |||||||||||
Financial compensation for water resources utilization |
10,515 |
4,235 |
- |
- |
- |
- |
10,515 |
4,235 | |||||||||||||||
Other |
6,963 |
5,991 |
(6) |
(18) |
1,457 |
1,394 |
4,866 |
18,104 |
2 |
13,997 |
13,282 |
39,468 | |||||||||||
Total |
1,467,516 |
1,377,706 |
1,009,518 |
1,355,675 |
376,597 |
468,146 |
928,614 |
724,364 |
285,148 |
376,898 |
4,067,393 |
4,302,788 | |||||||||||
121
( 29 ) FINANCIAL INCOME AND EXPENSES
Parent company |
Consolidated | ||||||
2013 |
2012 restated |
2013 |
2012 restated | ||||
Financial Income |
|||||||
Income from financial investments |
67,544 |
26,731 |
316,617 |
200,860 | |||
Arrears of interest and fines |
5 |
20 |
143,429 |
167,346 | |||
Restatement of tax credits |
1,221 |
2,530 |
8,425 |
9,932 | |||
Restatement of escrow deposits |
448 |
807 |
118,406 |
50,605 | |||
Monetary and exchange adjustment |
- |
- |
43,615 |
49,437 | |||
Adjustment to expected cash flow (note 10) |
- |
- |
- |
159,195 | |||
Discount on purchase of ICMS credit |
- |
- |
21,446 |
18,917 | |||
PIS and COFINS on insterest on shareholders' equity |
(15,093) |
(19,093) |
(15,368) |
(19,218) | |||
Other |
3,512 |
4,307 |
62,637 |
69,889 | |||
Total |
57,637 |
15,301 |
699,208 |
706,963 | |||
Financial Expense |
|||||||
Debt charges |
(83,614) |
(36,361) |
(1,291,762) |
(1,072,622) | |||
Monetary and exchange variations |
(607) |
2 |
(182,022) |
(120,342) | |||
Adjustment to expected cash flow (note 10) |
- |
- |
(66,851) |
- | |||
(-) Capitalized borrowing costs |
- |
- |
57,184 |
48,172 | |||
Public utilities |
- |
- |
(11,690) |
(11,128) | |||
Other |
(277) |
(1,026) |
(175,511) |
(128,816) | |||
Total |
(84,497) |
(37,385) |
(1,670,651) |
(1,284,736) | |||
Net financial expense |
(26,860) |
(22,084) |
(971,443) |
(577,773) |
Interest was capitalized at an average rate of 8.24% p.a. in 2013 (7.85% p.a. in 2012) on qualifying assets, in accordance with CPC 20(R1) and IAS 23.
In the expense of monetary and exchange variations includes the effects of gains of R$ 211,282 (R$ 182,892 in 2012) on derivative instruments (note 34).
( 30 ) SEGMENT INFORMATION
The Company’s operating segments are based on the internal financial information and management structure and are separated by type of business: electric energy distribution, conventional generation, renewable generation, commercialization and services rendered.
Profit or loss, assets and liabilities per segment include items directly attributable to the segment, as well as those that can be allocated on a reasonable basis, if applicable. Average prices used between segments are based on similar market transactions. Note 1 shows the subsidiaries in accordance with their areas of operation and provides further information about each subsidiary and its business area.
The segregated information by operating segment is shown below, in accordance with the criteria established by Company Management:
122
Distribution |
Generation (conventional sources) |
Generation (Renewable sources) |
Commercialization |
Services |
Other (*) |
Elimination |
Total | ||||||||
2013 |
|||||||||||||||
Net revenue |
11,563,700 |
601,980 |
802,011 |
1,579,893 |
84,622 |
1,649 |
- |
14,633,856 | |||||||
(-) Intersegment revenues |
15,354 |
323,658 |
281,913 |
264,891 |
116,184 |
- |
(1,002,001) |
- | |||||||
Income from electric energy service |
1,550,951 |
559,784 |
214,750 |
52,060 |
13,333 |
(21,103) |
- |
2,369,775 | |||||||
Financial income |
504,463 |
40,005 |
55,083 |
27,665 |
13,876 |
58,115 |
- |
699,208 | |||||||
Financial expense |
(906,153) |
(338,783) |
(314,243) |
(22,601) |
(4,358) |
(84,513) |
- |
(1,670,651) | |||||||
Income before taxes |
1,149,261 |
381,874 |
(44,410) |
57,123 |
22,852 |
(47,500) |
- |
1,519,200 | |||||||
Income tax and social contribution |
(423,712) |
(69,937) |
(10,607) |
(21,399) |
(6,881) |
(37,627) |
- |
(570,164) | |||||||
Net Income |
725,549 |
311,937 |
(55,017) |
35,724 |
15,970 |
(85,127) |
- |
949,036 | |||||||
Total Assets (**) |
15,263,417 |
4,515,880 |
9,470,564 |
342,516 |
243,612 |
1,206,806 |
- |
31,042,796 | |||||||
Capital Expenditures and other intangible assets |
844,804 |
9,744 |
827,704 |
3,593 |
48,646 |
345 |
- |
1,734,836 | |||||||
Depreciation and Amortization |
(564,538) |
(133,514) |
(348,355) |
(4,106) |
(4,632) |
(86) |
- |
(1,055,231) | |||||||
2012 restated |
|||||||||||||||
Net revenue |
12,391,730 |
558,547 |
608,223 |
1,284,069 |
46,855 |
1,452 |
- |
14,890,875 | |||||||
(-) Intersegment revenues |
22,138 |
269,688 |
210,260 |
602,332 |
124,968 |
- |
(1,229,386) |
- | |||||||
Income from electric energy service |
1,369,809 |
496,885 |
215,139 |
255,193 |
26,276 |
(28,210) |
- |
2,335,091 | |||||||
Financial income |
558,130 |
32,809 |
56,461 |
39,389 |
4,777 |
15,397 |
- |
706,963 | |||||||
Financial expense |
(632,278) |
(228,949) |
(254,333) |
(140,506) |
8,475 |
(37,143) |
- |
(1,284,736) | |||||||
Income before taxes |
1,295,661 |
421,423 |
17,268 |
154,076 |
39,528 |
(49,957) |
- |
1,877,998 | |||||||
Income tax and social contribution |
(469,081) |
(72,756) |
(9,256) |
(52,000) |
(12,856) |
(54,987) |
- |
(670,937) | |||||||
Net Income |
826,580 |
348,667 |
8,011 |
102,075 |
26,672 |
(104,944) |
- |
1,207,062 | |||||||
Total Assets (**) |
14,729,776 |
4,376,137 |
8,786,521 |
466,645 |
186,303 |
378,897 |
- |
28,924,279 | |||||||
Capital Expenditures and other intangible assets |
1,402,994 |
12,804 |
1,021,970 |
2,870 |
18,865 |
508 |
- |
2,460,011 | |||||||
Depreciation and Amortization |
(544,192) |
(138,417) |
(289,372) |
(3,177) |
(3,693) |
(74) |
- |
(978,926) | |||||||
(*) Other - Refers basically to the CPFL Energia figures after eliminations of balances with related parties. | |||||||||||||||
(**) The goodwill created in an acquisition and recorded in CPFL Energia was allocated to the respective segments. |
( 31 ) RELATED PARTIES TRANSACTIONS
The Company’s controlling shareholders are as follows:
· ESC Energia S.A.
Controlled by the Camargo Corrêa group, with operations in a number of segments, such as construction, cement, footwear, textiles, aluminium and highway concessions, among others.
· Energia São Paulo Fundo de Investimento em Ações
Controlled by the following pension funds: (a) Fundação CESP, (b) Fundação SISTEL de Seguridade Social, (c) Fundação Petrobras de Seguridade Social - PETROS, and (d) Fundação SABESP de Seguridade Social - SABESPREV.
· Bonaire Participações S.A.
Company controlled by Energia São Paulo Fundo de Investimento em Ações.
· BB Carteira Livre I - Fundo de Investimento em Ações
Fund controlled by PREVI - Caixa de Previdência dos Funcionários do Banco do Brasil.
The direct and indirect interests in operating subsidiaries are described in note 1.
Controlling shareholders, subsidiaries and associated companies, joint ventures under common control and that in some way exercise significant influence over the Company are considered to be related parties.
The main transactions are listed below:
a) Bank deposits and short-term investments – refer mainly to bank deposits and short-term financial investments with the Banco do Brasil, as mentioned in note 5. The Company and its subsidiaries also have an Exclusive Investment Fund, managed, by BB DTVM, among others.
b) Loans and financing and debentures – relate to funds raised from the Banco do Brasil in accordance with notes 16 and 17. The Company also guarantees certain loans raised by its subsidiaries, as mentioned in notes 16 and 17.
c) Other financial transactions – the amounts in relation to Banco do Brasil are bank costs and collection expenses. The balance recorded in liabilities comprises basically the rights over the payroll processing of certain subsidiaries, negotiated with Banco do Brasil, which are appropriated in the income statement over the term of the contract.
d) Purchase and sale of energy and charges - Refers to energy purchased or sold by distribution, commercialization and generation subsidiaries through short or long-term agreements and tariffs for the use of the distribution system (TUSD). Such transactions, in the free Market, are carried out under conditions regarded by the Company as similar to market conditions at the time of the negotiation, in accordance with internal policies established in advance by Company Management. In the regulated market, the prices charged are set by mechanisms established by the Grantor.
123
e) Intangible assets, Property, plant and equipment, Materials and Service – refer to the acquisition of equipment, cables and other materials for use in distribution and generation, and contracting of services such as construction and information technology consultancy.
f) Advances – advances for investments in research and development.
g) Other revenue – refers basically to revenue from rental of use of the distribution system for telephone services.
h) Intercompany loan - refers to the agreement with contractual terms of 113.5% of the CDI, initially scheduled for maturity on January 15, 2014, amended to January 16, 2017.
Certain subsidiaries have supplementary retirement plan maintained with Fundação CESP and offered to the employees of the subsidiaries. These plans hold investments in Company’s shares (note 18).
To ensure that commercial transactions with related parties are conducted under normal market conditions, the Company set up a “Related Parties Committee”, comprising representatives of the controlling shareholders, responsible for analyzing the main transactions with related parties.
The subsidiaries CPFL Paulista, CPFL Piratininga and CPFL Geração renegotiated with the joint ventures BAESA, ENERCAN and Chapecoense the original maturities of September, October, November and December 2013 for the energy purchase invoices to January 2014.
The total remuneration of key management personnel in 2013, in accordance with CVM Decision nº 560/2008, was R$ 33,680 (R$ 40,425 in 2012). This amount comprises R$ 36,382 (R$ 32,794 in 2012) respect of short-term benefits, R$ 973 (R$ 1,109 in 2012) for post-employment benefits and a provision reversal of R$ 3,675 (R$ 6,342 in 2012) for other long-term benefits, and refers to the amount recorded by the accrual method.
Transactions between related parties involving controlling shareholders, entities under common control or with significant influence and joint ventures:
124
Consolidated | |||||||||||||||
Assets |
Liabilities |
Revenue |
Expense | ||||||||||||
December 31, 2013 |
December 31, 2012 |
December 31, 2013 |
December 31, 2012 |
2013 |
2012 restated |
2013 |
2012 restated | ||||||||
Bank deposits and short-term investments |
|||||||||||||||
Banco do Brasil S.A. |
115,968 |
82,111 |
- |
- |
6,331 |
7,687 |
52,398 |
1 | |||||||
Loans and financing, debentures and derivatives contracts (*) |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
1,767,934 |
1,778,338 |
- |
- |
88,646 |
129,222 | |||||||
Other financial transactions |
|||||||||||||||
Banco do Brasil S.A. |
- |
- |
- |
1,224 |
1,224 |
1,633 |
6,031 |
5,483 | |||||||
Chapecoense Geração S.A. |
- |
- |
- |
- |
- |
- |
1,277 |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
- |
- |
1,021 |
- | |||||||
JBS S/A |
- |
- |
- |
- |
78 |
4,010 |
- |
- | |||||||
Advances |
|||||||||||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
1,558 |
- |
- |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
- |
- |
- |
572 |
- |
- |
- |
- | |||||||
Chapecoense Geração S.A. |
- |
- |
- |
1,272 |
- |
- |
- |
- | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
- |
898 |
- |
- |
- |
- | |||||||
Energy purchase and sale and charges |
|||||||||||||||
Afluente Transmissão de Energia Elétrica S.A. |
- |
- |
24 |
- |
- |
- |
1,048 |
1,375 | |||||||
Baguari I Geração de Energia Elétrica S.A. |
- |
- |
5 |
- |
- |
- |
234 |
- | |||||||
BRASKEM S.A. |
- |
- |
- |
- |
20,916 |
- |
- |
- | |||||||
Caetite 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
636 |
- | |||||||
Caetité 3 Energia Renovável S.A. |
- |
- |
5 |
- |
- |
- |
642 |
- | |||||||
Calango Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
1,044 |
||||||||
Camargo Correa Cimentos S.A. |
- |
- |
- |
- |
- |
7,561 |
|||||||||
Companhia de Eletricidade do Estado da Bahia – COELBA |
728 |
697 |
- |
- |
12,427 |
6,362 |
- |
- | |||||||
Companhia Energética de Pernambuco - CELPE |
545 |
1,031 |
- |
- |
19,096 |
6,351 |
- |
- | |||||||
Companhia Energética do Ceara - COELCE (**) |
- |
188 |
- |
- |
- |
1,937 |
- |
- | |||||||
Companhia Energética do Rio Grande do Norte - COSERN |
223 |
657 |
191 |
- |
8,125 |
2,624 |
1,070 |
- | |||||||
Energética Águas da Pedra S.A. |
- |
- |
120 |
- |
- |
- |
3,746 |
3,512 | |||||||
Estaleiro Atlântico Sul S.A. |
- |
- |
- |
- |
6,106 |
- |
- |
- | |||||||
Fras-le |
- |
- |
- |
- |
6 |
- |
- |
- | |||||||
Goiás Sul Geração de Enegia S.A. |
- |
- |
- |
- |
- |
- |
145 |
- | |||||||
Mel 2 Energia Renovável S.A. |
- |
- |
- |
- |
- |
- |
523 |
- | |||||||
MULTINER S/A |
- |
- |
- |
- |
207 |
- |
- |
- | |||||||
NC ENERGIA S.A. |
- |
- |
- |
- |
22,576 |
19,813 |
- |
- | |||||||
Petrobrás |
- |
- |
- |
- |
- |
3,207 |
- |
34,143 | |||||||
Raposo Tavares |
- |
- |
- |
- |
21 |
- |
- |
- | |||||||
Rio PCH I S.A. |
- |
- |
220 |
- |
5,501 |
4,732 |
1,565 |
1,353 | |||||||
SE Narandiba S.A. |
- |
- |
- |
- |
- |
- |
117 |
141 | |||||||
Serra do Facão Energia S.A. - SEFAC |
- |
- |
547 |
- |
- |
- |
18,602 |
15,876 | |||||||
Tavex Brasil S.A. (antiga Santista Têxtil Brasil S |
- |
- |
- |
- |
11,368 |
18,448 |
- |
- | |||||||
ThyssenKrupp Companhia Siderúrgica do Atlântico |
- |
- |
178 |
- |
346 |
- |
6,280 |
5,841 | |||||||
Vale Energia S.A. |
6,960 |
6,594 |
- |
- |
89,671 |
77,041 |
- |
- | |||||||
VALE S.A. |
- |
- |
- |
- |
- |
2,877 |
1,419 |
21,024 | |||||||
BAESA – Energética Barra Grande S.A. |
- |
- |
29,568 |
7,066 |
- |
497 |
75,951 |
182,003 | |||||||
Chapecoense Geração S.A. |
- |
1,006 |
111,019 |
27,695 |
3,936 |
14,152 |
327,385 |
303,670 | |||||||
ENERCAN - Campos Novos Energia S.A. |
544 |
377 |
103,252 |
29,548 |
9,376 |
6,264 |
232,815 |
209,814 | |||||||
EPASA - Centrais Elétricas da Paraiba |
2 |
- |
17,094 |
35,690 |
75,781 |
6,869 |
107,348 |
74,761 | |||||||
Intangible assets, Property, plant and equipment, Materials and Service |
|||||||||||||||
Barrocão Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
67 |
- |
- |
- | |||||||
Boa Vista Empreendimento Imobiliário SPE Ltda. |
2 |
- |
- |
- |
50 |
35 |
- |
- | |||||||
Brasil Telecom |
- |
- |
- |
127 |
- |
- |
- |
737 | |||||||
Celesc - Centrais Elétricas Sta Catarina |
- |
- |
- |
- |
- |
- |
1,078 |
- | |||||||
Cia.de Saneamento Básico do Estado de São Paulo - SABESP |
85 |
- |
36 |
- |
1,002 |
42 |
27 |
43 | |||||||
Concessionária do Sistema Anhanguera - Bandeirante S.A. |
- |
- |
- |
- |
- |
- |
50 |
50 | |||||||
Concessionárias de Rodovias do Oeste de São Paulo |
- |
- |
- |
- |
- |
262 |
- |
- | |||||||
Construções e Comércio Camargo Corrêa S.A. |
- |
- |
- |
- |
- |
- |
- |
970 | |||||||
Embraer |
- |
- |
- |
- |
36 |
- |
- |
- | |||||||
Ferrovia Centro-Atlântica S.A. |
507 |
- |
- |
- |
1,526 |
112 |
- |
100 | |||||||
HM 11 Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
9 |
- |
- |
- | |||||||
HM 12 Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
9 |
12 |
- |
- | |||||||
HM 25 Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
63 |
- |
- |
- | |||||||
Hortolândia 4A Empreendimento Imobiliário SPE Ltda |
- |
- |
- |
- |
41 |
- |
- |
- | |||||||
Indústrias Romi S.A. |
4 |
- |
- |
- |
43 |
40 |
- |
- | |||||||
InterCement Brasil S.A |
- |
- |
- |
- |
53 |
1,545 |
- |
- | |||||||
Itaúsa |
- |
- |
- |
- |
- |
- |
270 |
- | |||||||
Jaguariúna III Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
56 |
- |
- |
- | |||||||
LUPATECH |
- |
- |
- |
- |
- |
- |
3 |
- | |||||||
MRS Logística S.A |
- |
- |
- |
- |
168 |
- |
- |
- | |||||||
OI S.A. e Brasil Telecom S.A. |
- |
- |
- |
131 |
- |
- |
- |
653 | |||||||
Petrobrás |
9 |
- |
- |
- |
208 |
30 |
- |
- | |||||||
Recanto dos Sonhos Empreendimento Imobiliário SPE |
- |
- |
- |
- |
- |
60 |
- |
- | |||||||
Renovias Concessionária S.A. |
- |
- |
- |
- |
- |
- |
6 |
8 | |||||||
Rodovias Integradas do Oeste - SP Vias |
26 |
- |
28 |
26 |
300 |
578 |
- |
24 | |||||||
SAMM - Sociedade de Atividades em Multimídia Ltda. |
306 |
- |
- |
- |
627 |
409 |
- |
- | |||||||
Sumaré Matão Empreendimento Imobiliário SPE Ltda. |
- |
- |
- |
- |
- |
45 |
- |
122 | |||||||
TOTVS S.A. |
- |
9 |
42 |
111 |
- |
- |
2,766 |
1,942 | |||||||
BAESA – Energética Barra Grande S.A. |
66 |
- |
- |
- |
1,367 |
1,298 |
- |
- | |||||||
ENERCAN - Campos Novos Energia S.A. |
- |
- |
- |
- |
1,367 |
1,298 |
- |
- | |||||||
EPASA - Centrais Elétricas da Paraiba |
- |
100 |
- |
- |
5,186 |
- |
- |
- | |||||||
Chapecoense Geração S.A. |
- |
11 |
- |
- |
1,499 |
1,330 |
- |
- | |||||||
Other revenue |
|||||||||||||||
OI S.A. e Brasil Telecom S.A. (**) |
- |
2,009 |
- |
- |
- |
12,051 |
- |
- | |||||||
Intercompany loans |
|||||||||||||||
EPASA - Centrais Elétricas da Paraíba S.A. |
86,655 |
- |
- |
- |
5,585 |
- |
- |
- | |||||||
(*) Amortized cost |
|||||||||||||||
(**) Related party until December 31, 2012 |
( 32 ) INSURANCE
The subsidiaries maintain insurance policies with coverage based on specialized advice and takes into account the nature and degree of risk. The amounts are considered sufficient to cover any significant losses on assets and/or responsibilities. The principal insurance policies in the financial statements are:
125
Consolidated | ||||||
Description |
Type of cover |
2013 |
2012 restated | |||
Non current assets |
Fire, lightning, explosion, machinery breakdown, electrical damage and engeneering risk |
6,241,881 |
5,712,235 | |||
Transport |
National transport |
634,171 |
180,766 | |||
Stored materials |
Fire, lightning, explosion and robbery |
262,883 |
50,935 | |||
Automobiles |
Comprehensive cover |
5,327 |
6,536 | |||
Civil liability |
Electric energy distributors |
166,000 |
128,000 | |||
Personnel |
Group life and personal accidents |
163,597 |
172,736 | |||
Other |
Operational risks and other |
311,755 |
347,213 | |||
Total |
7,785,615 |
6,598,421 | ||||
Unaudited information |
( 33 ) RISK MANAGEMENT
The business of the Company and its subsidiaries mainly comprises the generation, commercialization and distribution of electric energy. As public utilities concessionaires, the operations and/or tariffs of its principal subsidiaries are regulated by ANEEL.
Risk management structure:
The Board of Directors is responsible for directing the way the business is run, which includes monitoring of business risks, exercised by means of the corporate risk management model used by the Company. The responsibilities of the Executive Board are to develop the mechanisms for measuring the impact of the exposure and probability of its occurrence, supervising the implementation of risk mitigation measures and informing the Board of Directors. It is assisted in this process by: i) the Corporate Risk Management Committee, whose mission is to assist in identifying the main business risks, analyzing measurement of the impact and probability and assessing the mitigation measures used; ii) the Risk Management, Internal Control and Consolidated Processes Division, responsible for developing the Company’s Corporate Risk Management model in respect of strategy (policy, direction and risk maps), processes (planning, measurement, monitoring and reporting), systems and governance.
The risk management policies are established to identify, analyze and treat the risks faced by the Company and its subsidiaries, and includes reviewing the model adopted whenever necessary to reflect changes in market conditions and in the Company's activities, with a view to developing an environment of disciplined and constructive control.
In its supervisory role, the Company’s Board of Directors also counts on the support of the Management Procedures Committee to provide guidance for the Internal Auditing work and in preparing proposals for improvements. The Internal Auditing team conducts both periodic and “ad hoc” reviews in order to ensure alignment of the procedures to directives and strategies set by the shareholders and management.
The Fiscal Council’s responsibilities include certifying that Management has the means to identify and prevent, through the use of an appropriated information system, (a) the main risks to which the Company is exposed, (b) the probability that these will materialize and (c) the measures and plans adopted. The main market risk factors affecting the businesses are as follows:
Exchange rate risk: This risk derives from the possibility of the subsidiaries to incur in losses and cash constraints due to fluctuations in currency exchange rates, increasing the balances of liabilities denominated in foreign currency. The exposure in relation to raising funds in foreign currency is largely covered by contracting swap operations, which allow the Company and its subsidiaries to exchange the original risks of the operation for the cost of the variation in the CDI. The quantification of this risk is presented in note 34. The Company’s subsidiaries’ operations are also exposed to exchange variations on the purchase of electric energy from Itaipu. The compensation mechanism - CVA protects the companies against possible losses. However, the compensation only comes into effect through consumption and the consequent billing of energy after the next tariff adjustment in which such losses have been considered. Decree 7,945 of March, 2013 established that the full or partial amount of the accumulated positive balance by the CVA in relation to the system service charge and energy purchased for resale (CVA ESS and Energy) should be passed on through the CDE, at the time of the tariff adjustment or review (note 27).
126
Interest rate risk: This risk derives from the possibility of the Company and its subsidiaries to incurr in losses due to fluctuations in interest rates that increase financial expenses on loans, financing and debentures. The subsidiaries have tried to increase the proportion of pre-indexed loans or loans tied to indexes with lower rates and little fluctuation in the short and long term. The quantification of this risk is presented in note 34.
Credit risk: This risk arises from the possibility of the subsidiaries incurring losses resulting from difficulties in collecting amounts billed to customers. This risk is evaluated by the subsidiaries as low, as it is spread over the number of customers and in view of the collection policy and cancellation of supply to defaulting consumers.
Risk of energy shortages: The energy sold by the subsidiaries is primarily generated by hydropower plants. A prolonged period of low rainfall, together with an unforeseen increase in demand, could result in a reduction in the volume of water in the power plants’ reservoirs, compromising the recovery of their volume, and resulting in losses due to the increase in the cost of purchasing energy or a reduction in revenue due to the introduction of another rationing program, as in 2001. In spite of the unfavorable hydrological conditions at the beginning of 2014, to accurately define the risk of energy shortages, it is necessary to wait for the end of the wet season in the main water basins.
Risk of acceleration of debts: The Company and its subsidiaries have loans and financing agreements and debentures with restrictive clauses (covenants) normally applicable to these kinds of arrangement, involving compliance with economic and financial ratios, cash generation, etc. These covenants are monitored and do not restrict the capacity to operate normally.
Regulatory risk: The electric energy supplied tariffs charged to captive consumers by the distribution subsidiaries are fixed by ANEEL, at intervals established in the Concession Agreements entered into with the Federal Government and in accordance with the periodic tariff review methodology established for the tariff cycle. Once the methodology has been ratified, ANEEL establishes tariffs to be charged by the distributor to the final consumers. In accordance with Law 8,987/1995, the fixed tariffs should insure the economic and financial balance of the concession contract at the time of the tariff review, which could result in lower results than expected by the electric energy distributors, albeit offset in subsequent periods by other adjustments.
Risk Management for Financial instruments
The Company and its subsidiaries maintain operating and financial policies and strategies to protect the liquidity, safety and profitability of their assets. They accordingly control and follow-up procedures are in place on the transactions and balances of financial instruments, for the purpose of monitoring the risks and current rates in relation to market conditions.
Risk management controls: In order to manage the risks inherent to the financial instruments and to monitor the procedures established by Management, the Company and its subsidiaries use the MAPS software system to calculate the mark to market, stress testing and duration of the instruments, and assess the risks to which the Company and its subsidiaries are exposed. Historically, the financial instruments contracted by the Company and its subsidiaries supported by these tools have produced adequate risk mitigation results. It must be stressed that the Company and its subsidiaries routinely contract derivatives, always with the appropriate levels of approval, only in the event of exposure that Management regards as a risk. The Company and its subsidiaries do not enter into transactions involving exotic or speculative derivatives. Furthermore, the Company meets the requirements of the Sarbanes-Oxley Law, and accordingly has internal control policies that aim for a strict control environment to minimize the exposure to risks.
( 34 ) FINANCIAL INSTRUMENTS
The main financial instruments, classified in accordance with the group’s accounting practices, are:
127
Consolidated | |||||||||||||||
December 31, 2013 |
December 31, 2012 restated | ||||||||||||||
Note |
Category |
Measurement |
Level (*) |
Accounting balance |
|
Fair value |
Accounting balance |
|
Fair value | ||||||
Asset |
|||||||||||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 1 |
2,105,618 |
2,105,618 |
1,152,712 |
1,152,712 | |||||||
Cash and cash equivalent |
5 |
(a) |
(2) |
Level 2 |
2,100,804 |
2,100,804 |
1,282,322 |
1,282,322 | |||||||
Consumers, concessionaires and licensees |
6 |
(b) |
(1) |
n/a |
2,161,643 |
2,161,643 |
2,366,682 |
2,366,682 | |||||||
Leases |
9 |
(b) |
(1) |
n/a |
48,574 |
48,574 |
41,443 |
41,443 | |||||||
Associates, subsidiaries and parent company |
(b) |
(1) |
n/a |
86,655 |
86,655 |
- |
- | ||||||||
Financial investments |
(c) |
(1) |
n/a |
- |
- |
3,939 |
3,939 | ||||||||
Financial investments |
(a) |
(2) |
Level 1 |
24,806 |
24,806 |
2,161 |
2,161 | ||||||||
Derivatives |
34 |
(a) |
(2) |
Level 2 |
318,490 |
318,490 |
487,308 |
487,308 | |||||||
Financial asset of concession |
10 |
(d) |
(2) |
Level 3 |
2,771,593 |
2,771,593 |
2,377,240 |
2,377,240 | |||||||
Financial asset of concession |
10 |
(b) |
(1) |
n/a |
15,480 |
15,480 |
- |
- | |||||||
Receivables from Resources provided by the Energy Development Account - CDE |
11 |
(b) |
(1) |
n/a |
170,543 |
170,543 |
24,972 |
24,972 | |||||||
Other finance assets (**) |
(b) |
(1) |
n/a |
250,933 |
250,933 |
356,146 |
356,146 | ||||||||
10,055,140 |
10,055,140 |
8,094,924 |
8,094,924 | ||||||||||||
Liability |
|||||||||||||||
Suppliers |
15 |
(e) |
(1) |
n/a |
1,884,693 |
1,884,693 |
1,693,604 |
1,693,604 | |||||||
Loans and financing - Principal and interest |
16 |
(e) |
(1) |
n/a |
7,221,542 |
6,416,990 |
6,889,549 |
6,766,129 | |||||||
Loans and financing - certain debts |
16 (****) |
(a) |
(2) |
Level 2 |
2,008,454 |
2,008,454 |
2,388,245 |
2,388,245 | |||||||
Debentures - Principal and interest |
17 |
(e) |
(1) |
n/a |
7,791,402 |
7,859,140 |
6,195,239 |
6,396,903 | |||||||
Regulatory charges |
19 |
(e) |
(1) |
n/a |
32,379 |
32,379 |
110,776 |
110,776 | |||||||
Derivatives |
34 |
(a) |
(2) |
Level 2 |
2,950 |
2,950 |
445 |
445 | |||||||
Public utility |
22 |
(e) |
(1) |
n/a |
83,176 |
83,176 |
79,813 |
79,813 | |||||||
Other finance liabilities (***) |
(e) |
(1) |
n/a |
148,220 |
148,220 |
172,136 |
172,136 | ||||||||
19,172,816 |
18,436,002 |
17,529,807 |
17,608,051 | ||||||||||||
(*) Refers to the hierarchy for determination of fair value | |||||||||||||||
(**) Other financial assets include: (i) Pledges, funds and tied deposits, (ii) Fund tied to the foreign currency loan, (iii) Services rendered to third parties, (iv) Refund of RGR and (v) Collection agreements, as disclosed in note 11 | |||||||||||||||
(***) Other financial liabilities include: (i) Consumers and concessionaires, (ii) Nacional scietific and technological development fund - FNDCT, (iii) Energy research company - EPE, (iv) Collection agreement, (v) Reversal fund and (vi) Business acquisition, as disclosed in note 22. | |||||||||||||||
(****) As a result of the initial designation of this financial liability, the financial statements showed a gain of R$ 51,238 in 2013 (loss of R$ 88,206 in 2012) | |||||||||||||||
Key |
|||||||||||||||
Category: |
Measurement: |
||||||||||||||
(a) - Measured at fair value through profit or loss |
(1) - Measured at amortized cost |
||||||||||||||
(b) - Loans and receivables |
(2) - Mensured at fair value |
||||||||||||||
(c) - Held to maturity |
|||||||||||||||
(d) - Available for sale |
|||||||||||||||
(e) - Other finance liabilities |
a) Valuation of financial instruments
As mentioned in note 4, the fair value of a security relates to its maturity value (redemption value) marked to present value by the discount factor (relating to the maturity date of the security) obtained from the market interest graph, in Brazilian reais.
CPC 40 (R1) and IFRS 7 requires classification at three levels of hierarchy for measurement of the fair value of financial instruments, based on observable and unobservable information in relation to valuation of a financial instrument at the measurement date.
CPC 40 (R1) and IFRS 7 also defines observable information as market data obtained from independent sources and unobservable information that reflects market assumptions.
The three levels of fair value are:
· Level 1: quoted prices in an active market for identical instruments;
· Level 2: observable information other than quoted prices in an active market that are observable for the asset or liability, directly (i.e. as prices) or indirectly (i.e. derived from prices);
· Level 3: inputs for the instruments that are not based on observable market data.
Since the distribution subsidiaries have classified their financial asset of concession as available-for-sale, the relevant factors for measurement at fair value are not publicly observable. The fair value hierarchy classification is therefore level 3. The changes between years and the respective gains (losses) in net income was of R$ 66,851 ( (note 10), with no effects on the shareholders’ equity.
The Company recognizes in “Investments at cost” in the financial statements the 5.93% interest held by the indirect subsidiary Paulista Lajeado Energia S.A. in the total capital of Investco S.A. (“Investco”), in the form of 28,154 common shares and 18,593 preferred shares. Investco’s shares are not quoted on the stock exchange and the main objective of it operations is to generate electric energy for commercialization by the shareholders who hold the concession, the Company opted to recognize the investment at cost.
b) Derivatives
The Company and its subsidiaries have the policy of using derivatives to reduce their risks of variations in exchange and interest rates, without any speculative purposes. The Company and its subsidiaries have exchange rate derivatives compatible with the exchange rate risks net exposure, including all the assets and liabilities tied to exchange rates.
128
The derivative instruments entered into by the Company and its subsidiaries are currency or interest rate swaps with no leverage component, margin call requirements or daily or periodical adjustments. As the majority of the derivatives entered into by the subsidiaries (note 16) have their terms fully aligned with the debts protected, and in order to obtain more relevant and consistent accounting information through the recognition of income and expenses, these debts were designated at fair value, for accounting purposes. Other debts with different terms from their respective derivatives contracted as a hedge continue to be recorded at amortized cost. Furthermore, the Company and its subsidiaries do not adopt hedge accounting for derivative operations.
At December 31, 2013, the Company and its subsidiaries had the following swap operations:
Market values (accouting balance) |
||||||||||||||||||
Company / strategy / counterparts |
Assets |
Liabilities |
Fair value, net |
Values at cost, net |
Gain/(Loss) on marking to market |
Currecy / index |
Maturity range |
Notional |
Negotiation market | |||||||||
Derivatives for protection of debts designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Morgan Stanley |
32,868 |
- |
32,868 |
30,240 |
2,628 |
dollar |
September 2016 |
85,475 |
over the counter | |||||||||
Bank of America Merrill Lynch |
91,881 |
- |
91,881 |
81,055 |
10,826 |
dollar |
July 2016 |
497,080 |
over the counter | |||||||||
Citibank |
32,749 |
- |
32,749 |
29,997 |
2,753 |
dollar |
September 2016 |
85,750 |
over the counter | |||||||||
Scotiabank |
6,991 |
- |
6,991 |
6,158 |
833 |
dollar |
July 2016 |
49,000 |
over the counter | |||||||||
164,489 |
- |
164,489 |
147,450 |
17,039 |
||||||||||||||
CPFL Piratininga |
||||||||||||||||||
Santander |
1,002 |
- |
1,002 |
1,677 |
(675) |
dollar |
July 2016 |
100,000 |
over the counter | |||||||||
Citibank |
6,007 |
- |
6,007 |
5,647 |
360 |
dollar |
August 2016 |
12,840 |
over the counter | |||||||||
Scotiabank |
9,131 |
9,131 |
8,043 |
1,088 |
dollar |
July 2016 |
64,000 |
over the counter | ||||||||||
16,140 |
- |
16,140 |
15,367 |
773 |
||||||||||||||
CPFL Santa Cruz |
||||||||||||||||||
J.P.Morgan |
2,089 |
2,089 |
1,962 |
126 |
dolar |
July 2015 |
20,000 |
over the counter | ||||||||||
Banco Santander |
614 |
614 |
773 |
(159) |
dolar |
June 2016 |
20,000 |
over the counter | ||||||||||
2,703 |
- |
2,703 |
2,736 |
(33) |
||||||||||||||
CPFL Leste Paulista |
||||||||||||||||||
Citibank |
3,067 |
- |
3,067 |
3,026 |
41 |
dollar |
September 2014 |
8,000 |
over the counter | |||||||||
Bank of Nova Scotia |
3,082 |
3,082 |
2,930 |
151 |
dollar |
July 2015 |
25,000 |
over the counter | ||||||||||
6,149 |
- |
6,149 |
5,956 |
193 |
||||||||||||||
CPFL Sul Paulista |
||||||||||||||||||
Citibank |
3,067 |
- |
3,067 |
3,026 |
41 |
dollar |
September 2014 |
8,000 |
over the counter | |||||||||
JPMorgan |
1,097 |
- |
1,097 |
1,031 |
65 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Scotiabank |
1,294 |
- |
1,294 |
1,231 |
64 |
dollar |
July 2015 |
10,500 |
over the counter | |||||||||
Santander |
675 |
- |
675 |
851 |
(175) |
dollar |
June 2016 |
22,000 |
over the counter | |||||||||
6,133 |
- |
6,133 |
6,138 |
(5) |
||||||||||||||
CPFL Jaguari |
||||||||||||||||||
Citibank |
3,118 |
- |
3,118 |
3,079 |
39 |
dollar |
August 2014 |
7,000 |
over the counter | |||||||||
Scotiabank |
1,602 |
- |
1,602 |
1,524 |
79 |
dollar |
July 2015 |
13,000 |
over the counter | |||||||||
Santander |
952 |
- |
952 |
1,199 |
(247) |
dollar |
June 2016 |
31,000 |
over the counter | |||||||||
5,672 |
5,672 |
5,801 |
(129) |
|||||||||||||||
CPFL Mococa |
||||||||||||||||||
Citibank |
2,684 |
- |
2,684 |
2,647 |
36 |
dollar |
September 2014 |
7,000 |
over the counter | |||||||||
Scotiabank |
1,356 |
- |
1,356 |
1,289 |
67 |
dollar |
July 2015 |
11,000 |
over the counter | |||||||||
4,040 |
- |
4,040 |
3,937 |
103 |
||||||||||||||
CPFL Geração |
||||||||||||||||||
Citibank |
47,628 |
- |
47,628 |
44,477 |
3,151 |
dollar |
August 2016 |
100,000 |
over the counter | |||||||||
RGE |
||||||||||||||||||
Citibank |
34,918 |
- |
34,918 |
33,603 |
1,315 |
dollar |
July 2017 |
128,590 |
over the counter | |||||||||
J.P. Morgan |
13,636 |
- |
13,636 |
12,873 |
763 |
dollar |
July 2016 |
94,410 |
over the counter | |||||||||
Bank of Tokyo-Mitsubishi |
22,563 |
- |
22,563 |
27,652 |
(5,089) |
dollar |
May 2018 |
204,616 |
over the counter | |||||||||
71,116 |
- |
71,116 |
74,128 |
(3,012) |
||||||||||||||
Subtotal |
324,070 |
- |
324,070 |
305,990 |
18,080 |
|||||||||||||
Hedge interest rate variation (1) |
||||||||||||||||||
CPFL Paulista |
||||||||||||||||||
Bank of America Merrill Lynch |
(2,690) |
- |
(2,690) |
451 |
(3,141) |
CDI |
July 2019 |
660,000 |
over the counter | |||||||||
J.P.Morgan |
(1,544) |
- |
(1,544) |
166 |
(1,710) |
CDI |
February 2021 |
300,000 |
over the counter | |||||||||
Votorantin |
(482) |
- |
(482) |
58 |
(540) |
CDI |
February 2021 |
100,000 |
over the counter | |||||||||
Santander |
(501) |
- |
(501) |
61 |
(562) |
CDI |
February 2021 |
105,000 |
over the counter | |||||||||
(5,217) |
- |
(5,217) |
736 |
(5,953) |
||||||||||||||
CPFL Piratininga |
||||||||||||||||||
J.P.Morgan |
(448) |
- |
(448) |
75 |
(522) |
CDI |
July 2019 |
110,000 |
over the counter | |||||||||
Votorantim |
(571) |
- |
(571) |
83 |
(654) |
CDI |
February 2021 |
135,000 |
over the counter | |||||||||
Santander |
(407) |
(407) |
63 |
(470) |
CDI |
February 2021 |
100,000 |
over the counter | ||||||||||
(1,426) |
- |
(1,426) |
221 |
(1,646) |
||||||||||||||
RGE |
||||||||||||||||||
HSBC |
- |
(2,038) |
(2,038) |
341 |
(2,379) |
CDI |
July 2019 |
500,000 |
over the counter | |||||||||
Votorantim |
- |
(912) |
(912) |
92 |
(1,004) |
CDI |
February 2021 |
170,000 |
over the counter | |||||||||
- |
(2,950) |
(2,950) |
432 |
(3,382) |
||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
(780) |
- |
(780) |
273 |
(1,053) |
CDI |
August 2020 |
460,000 |
over the counter | |||||||||
Derivatives for protection of debts not designated at fair value |
||||||||||||||||||
Exchange rate hedge |
||||||||||||||||||
CPFL Geração |
||||||||||||||||||
Votorantim |
1,842 |
- |
1,842 |
3,114 |
(1,272) |
dollar |
January 2014 to December 2014 |
46,340 |
over the counter | |||||||||
|
|
|
|
|
||||||||||||||
Subtotal |
(5,581) |
(2,950) |
(8,531) |
4,776 |
(13,306) |
|||||||||||||
Total |
318,490 |
(2,950) |
315,539 |
310,766 |
4,775 |
|||||||||||||
Current |
1,842 |
- |
||||||||||||||||
Noncurrent |
316,648 |
(2,950) |
||||||||||||||||
For further details of terms and information about debts and debentures, see notes 16 and 17 | ||||||||||||||||||
(¹) The interest rate hedge swaps have half-yearly validity, so the notional value reduces in accordance with amortization of the debt. |
129
As mentioned above, certain subsidiaries opted to mark to market debts for which they have fully tied derivative instruments (note 16).
The Company and its subsidiaries have recorded gains and losses on their derivatives. However, as these derivatives are used as a hedge, these gains and losses minimized the impact of variations in exchange and interest rates on the protected debts. For the years 2013 and 2012, the derivatives resulted in the following impacts on the result:
Gain (Loss) | ||||||
Company |
Hedged risk / transaction |
2013 |
|
2012 restated | ||
CPFL Energia |
Interest rate variation |
323 |
356 | |||
CPFL Energia |
Mark to market |
(469) |
451 | |||
CPFL Paulista |
Interest rate variation |
933 |
- | |||
CPFL Paulista |
Exchange variation |
150,500 |
60,219 | |||
CPFL Paulista |
Mark to market |
(38,759) |
50,866 | |||
CPFL Piratininga |
Interest rate variation |
303 |
207 | |||
CPFL Piratininga |
Exchange variation |
61,673 |
20,949 | |||
CPFL Piratininga |
Mark to market |
(20,454) |
19,711 | |||
RGE |
Interest rate variation |
798 |
498 | |||
RGE |
Exchange variation |
43,058 |
9,130 | |||
RGE |
Mark to market |
(11,380) |
4,596 | |||
CPFL Geração |
Interest rate variation |
273 |
167 | |||
CPFL Geração |
Exchange variation |
18,428 |
8,261 | |||
CPFL Geração |
Mark to market |
(4,344) |
5,676 | |||
CPFL Santa Cruz |
Exchange variation |
1,962 |
(789) | |||
CPFL Santa Cruz |
Mark to market |
(486) |
453 | |||
CPFL Leste Paulista |
Exchange variation |
3,435 |
(87) | |||
CPFL Leste Paulista |
Mark to market |
(462) |
653 | |||
CPFL Sul Paulista |
Exchange variation |
3,140 |
(226) | |||
CPFL Sul Paulista |
Mark to market |
(658) |
676 | |||
CPFL Jaguari |
Exchange variation |
2,398 |
138 | |||
CPFL Jaguari |
Mark to market |
(595) |
454 | |||
CPFL Mococa |
Exchange variation |
1,966 |
130 | |||
CPFL Mococa |
Mark to market |
(301) |
403 | |||
211,282 |
182,892 |
c) Sensitivity analysis
In compliance with CVM Instruction n° 475/08, the Company and its subsidiaries performed sensitivity analyses of the main risks to which their financial instruments (including derivatives) are exposed, mainly comprising variations in exchange and interest rates, as shown below:
If the risk exposure is considered active, the risk to be taken into account is a reduction in the pegged indexes, resulting in a negative impact on the income of the Company and its subsidiaries. Similarly, if the risk exposure is considered passive, the risk is of an increase in the pegged indexes and the consequent negative effect on income. The Company and its subsidiaries therefore quantify the risks in terms of the net exposure of the variables (dollar, CDI, IGP-M and TJLP), as shown below:
c.1) Exchange rates variation
Considering the level of net exchange rate exposure at December 31, 2013 is maintained, the simulation of the effects by type of financial instrument for three different scenarios would be:
130
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Exchange depreciation |
Exchange appreciation |
Exchange appreciation | |||||
Financial liability instruments |
(2,065,377) |
(232,935) |
341,643 |
916,221 | ||||||
Derivatives - plain vanilla swap |
2,067,289 |
233,150 |
(341,960) |
(917,069) | ||||||
1,912 |
Drop in the dollar |
216 |
(316) |
(848) | ||||||
Total |
1,912 |
216 |
(316) |
(848) | ||||||
(*) In accordance with exchange graphs contained in information provided by the BM&F | ||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of exchange depreciation are related to the information provided by the BM&F. | ||||||||||
(1) Exchange rate at December 31, 2013: R$ 2.34. |
c.2) Variation in interest rates
Assuming (i) the scenario of net exposure of the financial instruments indexed to variable interest rates at December 31, 2013 is maintained, and (ii) the respective accumulated annual indexes for 2013 remain stable (CDI 8.02% p.a; IGP-M 5.51% p.a.; TJLP 5.00% p.a.), the effects on 2013 financial statements would be a net financial expense of R$ R$ 728,835 (CDI R$ 518,664, IGP-M R$ 4,563 e TJLP R$ 205,608). In the event of fluctuations in the indexes in accordance with the three scenarios described below, the effect on the net financial expense would as follows:
Consolidated | ||||||||||
Instruments |
Exposure |
Risk |
Scenario I (*) |
Raising index by 25% (**) |
Raising index by 50% (**) | |||||
Financial asset instruments |
4,809,808 |
129,384 |
258,166 |
386,949 | ||||||
Financial liability instruments |
(9,525,193) |
(256,228) |
(511,265) |
(766,302) | ||||||
Derivatives - plain vanilla swap |
(1,751,749) |
(47,122) |
(94,025) |
(140,928) | ||||||
(6,467,134) |
CDI apprec. |
(173,966) |
(347,123) |
(520,281) | ||||||
Financial asset instruments |
952 |
6 |
20 |
35 | ||||||
Financial liability instruments |
(83,757) |
(503) |
(1,782) |
(3,061) | ||||||
(82,804) |
IGP-M apprec. |
(497) |
(1,762) |
(3,026) | ||||||
Financial liability instruments |
(4,112,160) |
TJLP apprec. |
- |
(51,402) |
(102,804) | |||||
Total increase |
(10,662,098) |
(174,463) |
(400,287) |
(626,111) | ||||||
(*) The CDI, IGP-M and TJLP indexes considered of 10.71%, 6.11% and 5%, respectively, were obtained from information available in the market. | ||||||||||
(**) In compliance with CVM Instruction 475/08, the percentage of raising index were applied to Scenario I indexes. |
d) Liquidity analysis
The Company manages liquidity risk by continuously monitoring forecast and actual cash flows, and by matching the maturity profiles of its financial liabilities. The table below sets out details of the contractual maturities of the financial liabilities as at December 31, 2013, taking into account principal and interest, and is based on the undiscounted cash flow, considering the earliest date on which the Company and its subsidiaries have to settle their respective obligations.
Consolidated | ||||||||||||||||
December 31, 2103 |
Note |
Weighted average interest rates |
Less than 1 month |
1-3 months |
3 months to 1 year |
1-5 years |
Over 5 years |
Total | ||||||||
Suppliers |
15 |
1,411,664 |
469,103 |
3,927 |
- |
- |
1,884,694 | |||||||||
Loans and financing - principal and interest |
16 |
9.47% |
218,198 |
619,234 |
1,224,148 |
6,889,731 |
2,596,400 |
11,547,712 | ||||||||
Derivatives |
34 |
(58) |
(96) |
95,410 |
(22,147) |
5,195 |
78,303 | |||||||||
Debentures - principal and interest |
17 |
11.32% |
60,935 |
153,698 |
589,730 |
8,332,385 |
2,025,039 |
11,161,786 | ||||||||
Regulatory charges |
19 |
32,379 |
- |
- |
- |
- |
32,379 | |||||||||
Public utility |
22 |
15.71% |
335 |
670 |
3,016 |
23,475 |
606,184 |
633,681 | ||||||||
Other |
23 |
16,229 |
102,894 |
11,346 |
- |
17,750 |
148,219 | |||||||||
Consumers and concessionaires |
13,281 |
29,653 |
869 |
- |
- |
43,804 | ||||||||||
National scientific and technological development fund - FNDCT |
1,966 |
- |
- |
- |
- |
1,966 | ||||||||||
Energy research company - EPE |
982 |
- |
- |
- |
- |
982 | ||||||||||
Collections agreement |
- |
73,240 |
- |
- |
- |
73,240 | ||||||||||
Fund for reversal |
- |
- |
- |
- |
17,750 |
17,750 | ||||||||||
Bussines combination |
- |
- |
10,477 |
- |
- |
10,477 | ||||||||||
Total |
1,739,682 |
1,345,502 |
1,927,577 |
15,223,444 |
5,250,569 |
25,486,773 |
131
( 35 ) COMMITMENTS
The Company’s commitments in relation to long-term energy purchase agreements and plant construction projects are as of December 31, 2013, as follows:
Commitments at December 31, 2013 |
Duration |
2014 |
2015 |
2016 |
2017 |
After 2017 |
Total | |||||||
Energy purchase contracts (except Itaipu) |
Up to 35 years |
6,934,427 |
6,476,494 |
6,953,001 |
7,419,250 |
80,708,487 |
108,491,659 | |||||||
Itaipu |
Up to 31 years |
1,321,531 |
1,364,646 |
1,427,711 |
1,403,059 |
15,968,203 |
21,485,151 | |||||||
Power plant constrution projets (a) |
Up to 15 years |
728,818 |
7,743 |
11,931 |
12,937 |
202,422 |
963,852 | |||||||
TOTAL |
8,984,776 |
7,848,883 |
8,392,644 |
8,835,246 |
96,879,112 |
130,940,661 |
(a) The power plant construction projects include commitments made basically to construction related to the subsidiaries in the renewable energy segment.
( 36 ) REGULATORY ASSETS AND LIABILITIES
The Company has the following assets and liabilities for regulatory purposes, which are not recorded in the financial statements.
Consolidated | |||||
December 31, 2013 |
December 31, 2012 |
January 1, 2012 | |||
Assets |
|||||
Consumers, Concessionaires and Licensees |
|||||
Discounts TUSD (*) and irrigation |
16,821 |
65,534 |
67,244 | ||
16,821 |
65,534 |
67,244 | |||
Deferred costs variations |
|||||
CVA (**) |
547,402 |
897,364 |
404,148 | ||
547,402 |
897,364 |
404,148 | |||
Prepaid expenses |
|||||
Overcontracting |
170,084 |
74,885 |
27,364 | ||
Low income consumers' subsidy - losses |
- |
2,064 |
17,922 | ||
Neutrality of the sector charges |
- |
2,850 |
224 | ||
Tariff adjustment |
13,309 |
2,696 |
467 | ||
Other financial components |
41,608 |
92,582 |
53,180 | ||
225,001 |
175,078 |
99,157 | |||
Liabilities |
|||||
Deferred gains variations |
|||||
Parcel "A" |
(1,454) |
(1,443) |
(1,337) | ||
CVA (**) |
(330,266) |
(373,784) |
(488,500) | ||
(331,720) |
(375,227) |
(489,838) | |||
Other accounts payable |
|||||
Replacement reibursement in PTR (***) |
(138,621) |
(242,987) |
- | ||
Discounts TUSD (*) and irrigation |
(193) |
(363) |
(127) | ||
Tariff review |
(16,692) |
- |
- | ||
Overcontracting |
(29,928) |
(28,919) |
(48,367) | ||
Low income consumers' subsidy - gains |
(5) |
(22,813) |
(17,010) | ||
Neutrality of the sector charges |
(34,745) |
(66,985) |
(97,138) | ||
Tariff teview – provisional procedure |
- |
- |
(32,181) | ||
Other financial components |
(29,393) |
(4,254) |
(5,739) | ||
(249,576) |
(366,321) |
(200,562) | |||
Total net |
207,928 |
396,428 |
(119,851) | ||
(*) Network usage charge - TUSD | |||||
The main features of these regulatory assets and regulatory liabilities are:
a) TUSD Discounts and Irrigation:
The distribution subsidiaries record regulatory assets and liabilities (for regulatory financial statement purpose only) in relation to the special discounts applied on the TUSD to the free consumers, in respect of electric energy supplied from alternative sources and on the tariffs for energy supplied for irrigation and aquaculture.
b) CVA:
Refers to the mechanism for offsetting the variations in unmanageable costs incurred by the electric energy distribution concessionaires. These variations are calculated in accordance with the difference between the expenses effectively incurred and the expenses estimated at the time of establishing the tariffs in the annual
132
tariff adjustments. The amounts taken into consideration in the CVA are monetary adjustment at the SELIC rate.
c) Overcontracting:
Electric energy distribution concessionaires are obliged to guarantee 100% of their energy and power market through contracts approved, registered and ratified by ANEEL, and are also assured that costs or income derived from overcontracting will be passed on to the tariffs, restricted to 5% of the energy load requirement.
d) Subsidy - Low Income:
Refers to the subsidies granted to consumers entitled to the Social Electric Energy Tariff (Low Income) if they are enrolled in the Sole Register for Federal Government Social Programs (Cadastro Único para Programas Sociais do Governo Federal – CadÚnico), irrespective of their energy consumption.
e) Neutrality of the Sector Charges:
Refers to the neutrality of the sector charges in the tariff, calculating the monthly differences between the amounts billed and the amounts considered in the tariff.
f) Tariff review / Provisional Procedure:
The 2011 tariff review for the subsidiary CPFL Piratininga was scheduled for October 23, 2011. Although it had not been finalized, ANEEL established in Order nº 4.991, of December 29, 2011, that for regulatory purposes, the regulatory assets and liabilities should be calculated on a best estimate basis. On October 16, 2012, ANEEL’s Collegiate Board approved the subsidiary’s annual Tariff Adjustment - RTA for 2012, taking into account the impact of 1/3 of the financial component of the 2011 periodic tariff review - RTP. In Order nº 155, of January 23, 2013, ANEEL reviewed the accounting classification of the Provisional Procedure and created the replacement reimbursement account in the periodical tariff review.
On February 3, 2013, ANEEL’s Collegiate Board of Directors approved the 2012 Annual Tariff Review – RTA of the subsidiaries CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa. The RTA took into account the total impact of the financial component of the 2011 RTP. In Order 155, of January 23, 2013, ANEEL reviewed the nomenclature account of the Provisional Procedure and created the replacement reimbursement account in the periodical tariff review. The Requests for Reconsideration filed by the subsidiaries in relation to ANEEL’s decision on the RTP were judged in January 2014 and partially accepted. The effects were consequently taken into account in the 2014 RTA (Note 38.7).
g) Other Financial Components:
Mainly refers to CCEAR exposure (Agreement for commercialization of electric energy in the regulated environment), financial guarantees, subsidies to cooperatives and licensees and TUSD G financial adjustment (distribution system usage tariff billed to the generators).
Financial components were also granted in the tariff review of the distributors, to adjust previous tariff reviews or adjustments.
( 37 ) NON CASH TRANSACTION
Parent company |
Consolidated | |||||||
December 31, 2013 |
December 31, 2012 |
December 31, 2013 |
December 31, 2012 | |||||
Transactions resulting from business combinations |
||||||||
Loans, financing and debentures |
- |
- |
- |
(556,706) | ||||
Property, plant and eqiupment acquired through business combination |
- |
- |
- |
695,093 | ||||
Intangible asset acquired in business combination, net of tax effects |
- |
- |
- |
514,644 | ||||
Other net assets acquired through business combination |
- |
- |
- |
82,841 | ||||
|
|
- |
735,872 | |||||
Cash acquired in the business combination |
- |
- |
- |
(28,278) | ||||
Acquisition price payable |
- |
- |
- |
(1,408) | ||||
Acquisition price paid |
|
|
- |
706,186 | ||||
Other transactions |
||||||||
Capital decrease in subsidiaries by transfer of investments |
- |
56,701 |
- |
- | ||||
Provision for socio-environmental costs capitalized in property, plant and equipment |
- |
- |
- |
33,528 | ||||
Reversal of provisions for socio-environmental costs capitalized in property, plant and equipment |
- |
- |
(17,747) |
(66,773) | ||||
Interest capitalized in property, plant and equipment |
- |
- |
48,328 |
32,527 | ||||
Interest capitalized in intangible concessoin asset - distribution infrastructure |
- |
- |
8,845 |
15,645 |
133
( 38 ) RELEVANT FACT AND SUBSEQUENT EVENT
38.1 Annual Tariff Adjustment – CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa
On January 30, 2014, ANEEL published the following Resolutions fixing the tariff adjustments of the subsidiaries of CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista, CPFL Jaguari and CPFL Mococa as from that date. The details of these tariff adjustments are shown below:
Distributors |
Resolution n° |
Annual Tariff Review - RTA |
Effect perceived by consumers | |||
CPFL Santa Cruz |
1,682/14 |
14.86% |
26.00% | |||
CPFL Leste Paulista |
1,681/14 |
-7.67% |
-5.32% | |||
CPFL Jaguari |
1,680/14 |
-3.73% |
3.70% | |||
CPFL Sul Paulista |
1,677/14 |
-5.51% |
0.43% | |||
CPFL Mococa |
1,679/14 |
-2.07% |
-9.53% |
(*) unaudited information
38.2 Loans and Financing
38.2.1 CPFL Piratininga:
On January 31, 2014, the subsidiary CPFL Piratininga contracted foreign currency financing of R$ 151,875 from Banco Citibank (Law 4,131). The amount was released on the same date. Interest will be paid semi-annually and the principal will be paid in full at the end of the third year. The funds will be used to reinforce working capital and settle debts.
38.2.2 CPFL Geração:
On January 31, 2014, the subsidiary CPFL Geração made an early settlement of the foreign currency debt of R$ 151,875 contracted with Citibank, originally scheduled for payment in a single installment in August 2016.
38.2.3 Approval for funding
On February 27, 2014, the Board of Directors approved a funding up to the amount of R$2,467,500 to the subsidiaries CPFL Paulista, CPFL Piratininga, RGE, CPFL Leste Paulista, CPFL Jaguari, CPFL Mococa and CPFL Geração, through: (i) issuance of debentures with maturity up to 6 years; and (ii) loans (Law 4,131) and/or refinancing maturing foreign debt with underlying CDI swaps, Bank Credit Note “Cédula de Crédito Bancário” and/or other working capital transactions.
38.3 Capital increase – EPASA
At the Extraordinary General Meeting (EGM) of the joint venture (EPASA), held on January 31, 2014, it was approved a capital increase of R$ 65,000. An amount of R$ 34,288 was subscribed and paid up by the subsidiary CPFL Geração in proportion to its interest in EPASA's capital.
To the other shareholders were offered the option to exercise the preference to subscribe shares to be issued within 30 days of signing of the Notice to Shareholders, published on February 1, 2014. At the same EGM, the subsidiary CPFL Geração stated its interest in subscribing the remaining shares, should the other shareholders not exercise the right to preference within the stipulated period.
After this period, the shareholders Eletricidade do Brasil S.A. and OZ&M Incorporação e Participação Ltda. partially exercised the share subscription rights granted to them under the terms of the capital increase, subscribing and paying up R$ 14,000 and R$ 1,000, respectively. In accordance with the Notice to Shareholders published on February 1, 2014, Eletricidade do Brasil S.A. also expressed its interest in subscribing the remaining shares, within the period stipulated in a further Notice to Shareholders to be published on March 12, 2014. The other shareholders are assured by the Shareholders Agreement of the right to exercise the option to purchase any remaining shares subscribed and paid up by the subsidiary
134
CPFL Geração within 12 months from the date on which the remaining shares are paid up, in order to recompose their diluted interest.
38.4 Provisional Measure 627, of November 11, 2013
On November 11, 2013 and Brazilian Government issued the Provisional Measure (MP) 627 and on September 16, 2013, the Internal Revenue Service issued the Normative Ruling (IN) 1,397. The MP and IN introduced changes to the federal tax rules, including repeal of the Transitional Tax Regime (RTT) from January 1, 2015. However, companies have the option of early adoption of MP 627 from calendar year 2014. In the event of early adoption, taxpayers will be exempt from any exposure in relation to the RTT up to the date on which MP 627 was issued.
Management of the Company and its subsidiaries are assessing the impacts of these changes and the best time for adopting them, also taking into consideration that the MP has not yet been converted into a law, and it may be amended prior to its conversion into law that time. A preliminary analysis by the Company and its subsidiaries indicates that there are and there will be no relevant effects to be taken into consideration in the financial statements.
38.5 Association between CPFL Renováveis and Dobrevê Energia S.A. ("DESA")
On February 17, 2014, the subsidiary CPFL Renováveis and DESA entered into an association agreement. The Association will occur through the merger by CPFL Renováveis of WF2 Holding S.A. - (“WF2”), which will hold all the shares issued by DESA at the merger date.
As a result of the merger, the net equity of CPFL Renováveis will be increased by a new issue of, corresponding to 12.63% of its common shares. The interest may be adjusted as a result of audits to be conducted and compliance with preceding conditions. The subsidiary CPFL Geração will continue to be the major shareholder of CPFL Renováveis, holding more than 50% of its capital.
The conclusion of the association is conditional on compliance with certain preceding conditions common in similar transactions, including approval by ANEEL, by the Conselho Administrativo de Defesa Econômica ("CADE") and by certain creditors of DESA and WF2.
Also it is conditional on a satisfactory outcome of the legal, accounting and financial, engineering and environmental audits to be conducted by both CPFL Renováveis, in relation to DESA's operations, and DESA in relation to the operations of CPFL Renováveis.
38.6 CDE contribution – Decree 8,203/2014
Decree 8,203 of March 7, 2014 approved the CDE contribution to offset the involuntary frustrated exposure of the distribution concessionaires in the short-term market as a result of the inability to purchase in the auction of energy produced by existing ventures held in December 2013. In accordance with resolution n° 515/2014, the following amounts are receivable from the CDE:
Distributon companies |
R$ thousand | |
CPFL Leste Paulista |
1,057 | |
CPFL Paulista |
59,677 | |
CPFL Piratininga |
53,967 | |
CPFL Santa Cruz |
6,274 | |
RGE |
45,899 | |
Total |
166,875 |
38.7 2012 Periodic Tariff Review (RTP) - Administrative Appeal
135
In relation to the RTP, the subsidiaries CPFL Mococa, CPFL Santa Cruz, CPFL Leste Paulista, CPFL Sul Paulista and CPFL Jaguari filed a request for consideration in relation to ANEEL's decision. The request was judged in January 2014, with the following results: (i) order 165 of January 28, 2014 changed the review of 7.20% for the subsidiary CPFL Mococa to 7.18% on account of the reduction in the remuneration base; (ii) order 212 of January 30, 2014 changed the review of 4.36% of the subsidiary CPFL Santa Cruz to 4.16% on account of the reduction in the remuneration base; (iii) order 166 of January 28, 2014 changed the review of -2.20% of the subsidiary CPFL Leste Paulista to -2.00% on account of the increase in the remuneration base and losses; (iv) order 211 of January 30, 2014 changed the review of -3.72% for the subsidiary CPFL Sul Paulista to -3.78% on account of the reduction in the remuneration base; and (v) order 167 of January 28, 2014 changed the review of -7.10% of the subsidiary CPFL Jaguari to -7.09% on account of the increase in the remuneration base.
38.8 Completion of acquisition by the subsidiary CPFL Renováveis
In a Communication to the Market dated February 27, 2014, the subsidiary CPFL Renováveis communicated completion of the acquisition of 100% of the shares of Rosa dos Ventos Geração e Comercialização de Energia S.A. ("Rosa dos Ventos") (Note 12.7).
The total acquisition price after the adjustments as per the purchase agreement was R$ 103,367, including: (i) R$ 70,296 paid to the sellers; and (ii) assumption of the net debt of R$ 33,071; these figures may be adjusted until the closing date, according to the contract.
136
EXECUTIVE BOARD |
WILSON P. FERREIRA JUNIOR
Chief Excecutive Officer
WILSON P. FERREIRA JUNIOR
accumulating the function of Vice-President for Institucional Relations
GUSTAVO ESTRELLA
Vice-President for Finance
And Investor Relations
HÉLIO VIANA PEREIRA
Vice-President for Operation
CARLOS DA COSTA PARCIAS JÚNIOR
Vice-President for Business Development
JOSÉ MARCOS CHAVES DE MELO
Vice-President for Administration
BOARD OF DIRECTORS |
MURILO CESAR L.S. PASSOS
Chairman
RENÊ SANDA
Vice chairman
CLAUDIO BORIN GUEDES PALAIA
MARCELO PIRES DE OLIVEIRA DIAS
DELI SOARES PEREIRA
MARTIN ROBERTO GLOGOWSKY
MARIA HELENA DOS SANTOS FERNANDES DE SANTANA
ACCOUNTING DIVISION |
ANTÔNIO CARLOS BASSALO
Accouting Director
CT CRC. 1SP085.131/O-8
137
Capital Budget Proposal
RETAINED EARNINGS RESERVE FOR INVESTMENT
The proposal is to allocate the outstanding amount of retained earnings of R$ 108,987,000.00 (one hundred and eight million, nine hundred and eighty-seven thousand reais) to the retained earnings for investment reserve in order to sustain the investment plan for the expansion and continuity of the Company's business established in the 2014 to 2018 budget. In compliance with Law 6404/76, article 196, the investment budget, summarized below, has to be submitted for approval by the Annual General Meeting.
Sources |
R$ |
|
|
Retained earnings (art.196) |
108,987,000.00 |
Financing and cash generation |
31,349,970.00 |
|
140,336,970.00 |
|
|
|
|
Investment |
|
Expansion and continuity of the business |
140,336,970.00 |
|
140,336,970.00 |
138
INDEPENDENT AUDITORS' REPORT
To the Board of Directors and Shareholders of
CPFL Energia S.A.
São Paulo - SP
Introduction
We have audited the accompanying individual and consolidated financial statements of
CPFL Energia S.A. (“CPFL Energia” or “Company”), identified as Parent Company and Consolidated, respectively, which comprise the balance sheets as of December 31, 2013 and the related statements of income, comprehensive income, changes in shareholders' equity and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory notes.
Management’s responsibility for the financial statements
Management is responsible for the preparation and fair presentation of the individual financial statements in accordance with the accounting practices adopted in Brazil and the consolidated financial statements in accordance with the International Financial Reporting Standards - IFRSs, issued by the International Accounting Standards Board - IASB, and the accounting practices adopted in Brazil, as well as for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Brazilian and International Standards on Auditing. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement in the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Company’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. An audit also includes evaluating the appropriateness of accounting practices used and the reasonableness of accounting estimates made by Management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
139
Opinion on the individual financial statements
In our opinion, the individual financial statements referred to above present fairly, in all material respects, the financial position of CPFL Energia S.A. as of December 31, 2013, its financial performance and its cash flows for the year then ended in accordance with accounting practices adopted in Brazil.
Opinion on the consolidated financial statements
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of CPFL Energia S.A. as of December 31, 2013, its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with International Financial Reporting Standards - IFRSs, issued by the International Accounting Standards Board - IASB, and accounting practices adopted in Brazil.
Emphasis of matter
Individual financial statements
As stated in note 2.1, the individual financial statements have been prepared in accordance with accounting practices adopted in Brazil. In the case of the Company, these accounting practices differ from the IFRSs, applicable to separate financial statements, only with respect to the measurement of investments in subsidiaries, associates and joint ventures under the equity method of accounting, which would be measured at cost or fair value for IFRS purposes. Our opinion is not qualified due to this matter.
Restatement of corresponding amounts
As stated in note 2.9, as a result of changes in accounting policies related to employee benefits under technical pronouncement CPC 33 (R1) and IAS 19 (R) - Employee Benefits and accounting for joint arrangements, in accordance with technical pronouncement CPC 19 (R2) and IFRS 11 - Joint Arrangements, the corresponding individual and consolidated amounts of the balance
sheets at January 1, 2012 and at December 31, 2012, and the related statements of income, comprehensive income, changes in shareholders' equity, cash flows and value
added (supplemental information) for the year ended December 31, 2012, presented
for comparative purposes, have been adjusted and restated under technical pronouncement CPC 23 and IAS 8 - Accounting Policies, Changes in Accounting Estimates and Errors and technical pronouncement CPC 26 (R1) and IAS 1 - Presentation of Financial Statements. Our opinion is not qualified due to this matter.
Decree 7945 of March 7, 2013
Without modifying our opinion on the individual and consolidated financial statements for the year ended December 31, 2013, we draw attention to the matter described in note 27 regarding the accounting for funds transferred from the Energy Development Account (“CDE”) by the Company and its subsidiaries as a reduction in the cost of electric energy.
Other matters
Statements of value added
140
We have also audited the individual and consolidated statements of value added (“DVA”) for the year ended December 31, 2013, prepared under Management's responsibility, the presentation of which is required by the Brazilian Corporate Law for publicly-traded companies, and provided as supplemental information for IFRSs which do not require the presentation of DVA. These statements were subject to the same auditing procedures described above and, in our opinion, are fairly presented, in all material respects, in relation to the financial statements taken as a whole.
Corresponding amounts
The amounts corresponding to the opening balance sheet of January 1, 2012 (derived from the financial statements for the year ended December 31, 2011), presented for comparative purposes, have been audited by other independent auditors, whose report thereon, dated March 10, 2014, includes emphasis of matter paragraphs, without modifying their opinion, with regard to: (i) the difference in the measurement of investments in subsidiaries, associates and joint ventures under the equity method of accounting in the individual financial statements, which would be measured at cost or fair value for IFRS purposes; and (ii) changes in accounting policies related to employee benefits under technical pronouncement CPC 33 (R1) and IAS 19 (R) - Employee Benefits and accounting for joint arrangements, in accordance with technical pronouncement CPC 19 (R2) and IFRS 11 - Joint Arrangements, as disclosed in note 2.9.
The accompanying financial statements have been translated into English for the convenience of readers outside Brazil.
Campinas, March 10, 2014
DELOITTE TOUCHE TOHMATSU |
Marcelo Magalhães Fernandes |
Auditores Independentes |
Engagement Partner |
141
Report of the Audit Committee
The members of the Audit Committee of CPFL Energia S.A, in the exercise of their legal prerogatives, have reviewed the Management Report and the Financial Statements for 2013 and, in the light of the clarifications provided by the Company's Executive Board and the representative of the External Audit and based on the opinion of Deloitte Touche Tohmatsu Auditores Independentes, dated March 10, 2014, are of the opinion that these documents are fit to be reviewed and voted on by the Annual General Meeting of Shareholders.
São Paulo, March 26, 2014.
William Bezerra Cavalvanti Filho
President
Daniela Corci Cardoso
Member
Adalgiso Fragoso de Faria
Member
Celene Carvalho de Jesus
Member
Helena Kerr do Amaral
Member
142
Management declaration on financial statements
In accordance to the sections V and VI of article 25 of CVM Instruction 480, of December 07, 2009, the chief executive officer and directors of CPFL Energia S.A., a publicly quoted companion, whose headquarters are located at Gomes de Carvalho street, 1510 - 14º floor- Room 142 - Vila Olímpia - São Paulo - SP – Brasil, CNPJ (Federal Tax ID) 02.429.144/0001-93, have declared:
a) that reviewed, discussed and agree with the auditors’ opinion issued by Deloitte Touche Tohmatsu Auditores Independentes, related to CPFL Energia Financial Statements as of December 31, 2013;
b) that reviewed, discussed and agree with the CPFL Energia Financial Statements as of December 31, 2013.
Campinas, March 10, 2014.
WILSON P. FERREIRA JUNIOR
Chief Excecutive Officer
WILSON P. FERREIRA JUNIOR
accumulating the function of Vice-President for Institucional Relations
GUSTAVO ESTRELLA
Vice-President for Finance
And Investor Relations
HÉLIO VIANA PEREIRA
Vice-President for Operation
CARLOS DA COSTA PARCIAS JÚNIOR
Vice-President for Business Development
JOSÉ MARCOS CHAVES DE MELO
Vice-President for Administration
143
Management declaration on independent auditors’ report
In accordance to the sections V and VI of article 25 of CVM Instruction 480, of December 07, 2009, the chief executive officer and directors of CPFL Energia S.A., a publicly quoted companion, whose headquarters are located at Gomes de Carvalho street, 1510 - 14º floor- Room 142 - Vila Olímpia - São Paulo - SP – Brasil, CNPJ (Federal Tax ID) 02.429.144/0001-93, have declared:
a) that reviewed, discussed and agree with the auditors’ opinion issued by Deloitte Touche Tohmatsu Auditores Independentes, related to CPFL Energia Financial Statements as of December 31, 2013;
b) that reviewed, discussed and agree with the CPFL Energia Financial Statements as of December 31, 2013.
Campinas, March 10, 2014.
WILSON P. FERREIRA JUNIOR
Chief Excecutive Officer
WILSON P. FERREIRA JUNIOR
accumulating the function of Vice-President for Institucional Relations
GUSTAVO ESTRELLA
Vice-President for Finance
And Investor Relations
HÉLIO VIANA PEREIRA
Vice-President for Operation
CARLOS DA COSTA PARCIAS JÚNIOR
Vice-President for Business Development
JOSÉ MARCOS CHAVES DE MELO
Vice-President for Administration
144
CPFL ENERGIA S.A. | ||
|
By: |
/S/ GUSTAVO ESTRELLA
|
Name: Title: |
Gustavo Estrella Chief Financial Officer and Head of Investor Relations |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates of future economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.